Apartment, 1 bedroom, 33 m²
Kerobokan ResidenceKerobokan Residence ApartmentsUnit 305
Layout1 Bedroom Apartment · Type 05 · 33 m²
Bedrooms1
Living Area33 m²
Price per m²$ 2,636
HandoverMay 2028
FinishTurnkey
$ 87,000
Down Payment from $ 26,100 (30%)
Rental Income Model
Purchase Price:
$87,000
ADR:
$58
Occupancy:
65%
Annual Net Income:
$7,369
ROI:
8.5%
Payback Period:
11.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,147 | $13,761 |
OTA commission (15%) | -$172 | -$2,064 |
Management company (forecast equivalent) (12.75%) | -$146 | -$1,754 |
Operating expenses (forecast equivalent) (12.75%) | -$146 | -$1,754 |
Income tax after expenses (forecast equivalent) (5.95%) | -$68 | -$819 |
Net Income (Before Tax) | $614 | $7,369 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $87,000 | $87,000 | $89,610 | $92,298 | $95,067 | $97,919 |
| Property Value Growth | $0 | + $2,610 | + $5,298 | + $8,067 | + $10,919 |
| Cumulative Rental Income | $0 | + $7,369 | + $14,737 | + $22,106 | + $29,475 |
| Agent commission (5%) | - $4,350 | - $4,481 | - $4,615 | - $4,753 | - $4,896 |
| Income tax (10%) | - $8,700 | - $8,961 | - $9,230 | - $9,507 | - $9,792 |
| Total Net Profit | - $13,050 | - $3,463 | $6,191 | $15,913 | $25,706 |
| ROI | - 15.0% | - 4.0% | 7.1% | 18.3% | 29.5% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $26,100 |
During Construction | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $10,150 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $10,150 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $10,150 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $10,150 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $10,150 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $10,150 |