Apartment, 1 bedroom, 30 m²
Kerobokan ResidenceKerobokan Residence ApartmentsUnit 303
Layout1 Bedroom Apartment · Type 03 · 30 m²
Bedrooms1
Living Area30 m²
Price per m²$ 2,833
HandoverMay 2028
FinishTurnkey
$ 85,000
Down Payment from $ 25,500 (30%)
Rental Income Model
Purchase Price:
$85,000
ADR:
$56
Occupancy:
65%
Annual Net Income:
$7,115
ROI:
8.4%
Payback Period:
11.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,107 | $13,286 |
OTA commission (15%) | -$166 | -$1,993 |
Management company (forecast equivalent) (12.75%) | -$141 | -$1,694 |
Operating expenses (forecast equivalent) (12.75%) | -$141 | -$1,694 |
Income tax after expenses (forecast equivalent) (5.95%) | -$66 | -$791 |
Net Income (Before Tax) | $593 | $7,115 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $85,000 | $85,000 | $87,550 | $90,177 | $92,882 | $95,668 |
| Property Value Growth | $0 | + $2,550 | + $5,177 | + $7,882 | + $10,668 |
| Cumulative Rental Income | $0 | + $7,115 | + $14,229 | + $21,344 | + $28,459 |
| Agent commission (5%) | - $4,250 | - $4,378 | - $4,509 | - $4,644 | - $4,783 |
| Income tax (10%) | - $8,500 | - $8,755 | - $9,018 | - $9,288 | - $9,567 |
| Total Net Profit | - $12,750 | - $3,468 | $5,879 | $15,293 | $24,777 |
| ROI | - 15.0% | - 4.1% | 6.9% | 18.0% | 29.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $25,500 |
During Construction | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $9,917 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $9,917 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $9,917 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $9,917 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $9,917 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $9,917 |