← All properties
Prime Location
Sunset Cliff Plot in Labuan Bajo
Batu Cermin, Labuan BajoGAS-LND-006
Leasehold · Asking price
Rp 12.500.000.000
30-year leasehold
Land
8.000 m²
Title
Akta Sewa
Type
Land
Description
Sunset Cliff Plot in Labuan Bajo. A carefully verified opportunity presented by PT Griya Armella Sejahtera. [Sample listing - edit in admin]
Features
- Private pool
- Ocean / nature view
- Ready legal documents
Investment
ROI & Payback Estimate
Operated by PT Armella Management Indonesia — management fee 15% of net revenue + 20% of GOP, target GOP 40%.
Estimates only, not a guarantee of future returns. Taxes on income and capital gains not included.
Annual projection
Gross revenueRp 1.533.000.000
Net revenueRp 1.226.400.000
GOP (40%)Rp 490.560.000
Mgmt fee 15% net revenue− Rp 183.960.000
Mgmt fee 20% GOP− Rp 98.112.000
Owner net income / yearRp 208.488.000
Per monthRp 17.374.000
ROI / year
1.67%
Payback period
60.0 yrs
Payback exceeds the 30-year lease term.