← All properties
New ListingHigh Yield
Ricefield Retreat Estate in Ubud
Ubud, Tegallalang, GianyarGAS-VIL-002
Leasehold · Asking price
Rp 16.800.000.000
25-year leasehold
Land
2.000 m²
Building
480 m²
Bedrooms
4
Bathrooms
4
Title
Akta Sewa
Type
Villa
Description
Ricefield Retreat Estate in Ubud. 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 1.708.200.000
Net revenueRp 1.366.560.000
GOP (40%)Rp 546.624.000
Mgmt fee 15% net revenue− Rp 204.984.000
Mgmt fee 20% GOP− Rp 109.324.800
Owner net income / yearRp 232.315.200
Per monthRp 19.359.600
ROI / year
1.38%
Payback period
72.3 yrs
Payback exceeds the 25-year lease term.