Investor tools

ROI & payback calculator

Choose any active listing to estimate returns when operated by PT Armella Management Indonesia.

Operated by PT Armella Management Indonesia — management fee 15% of net revenue + 20% of GOP, target GOP 40%.

Investment (IDR)

Avg. daily rate / unit

Rentable units / keys

Occupancy

OTA commission & taxes

Target GOP

Estimates only, not a guarantee of future returns. Taxes on income and capital gains not included.

Annual projection

Gross revenueRp 14.454.000.000

Net revenueRp 11.563.200.000

GOP (40%)Rp 4.625.280.000

Mgmt fee 15% net revenue− Rp 1.734.480.000

Mgmt fee 20% GOP− Rp 925.056.000

Owner net income / yearRp 1.965.744.000

Per monthRp 163.812.000

ROI / year

6.78%

Payback period

14.8 yrs