Apartment, 1 bedroom, 33 m²
Kerobokan ResidenceKerobokan Residence ApartmentsUnit 405
Layout1 Bedroom Apartment · Type 05 · 33 m²
Bedrooms1
Living Area33 m²
Price per m²$ 2,900
HandoverMay 2028
FinishTurnkey
$ 95,700
Down Payment from $ 28,710 (30%)
Rental Income Model
Purchase Price:
$95,700
ADR:
$65
Occupancy:
65%
Annual Net Income:
$8,258
ROI:
8.6%
Payback Period:
11.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,285 | $15,421 |
OTA commission (15%) | -$193 | -$2,313 |
Management company (forecast equivalent) (12.75%) | -$164 | -$1,966 |
Operating expenses (forecast equivalent) (12.75%) | -$164 | -$1,966 |
Income tax after expenses (forecast equivalent) (5.95%) | -$76 | -$918 |
Net Income (Before Tax) | $688 | $8,258 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $95,700 | $95,700 | $98,571 | $101,528 | $104,574 | $107,711 |
| Property Value Growth | $0 | + $2,871 | + $5,828 | + $8,874 | + $12,011 |
| Cumulative Rental Income | $0 | + $8,258 | + $16,516 | + $24,774 | + $33,032 |
| Agent commission (5%) | - $4,785 | - $4,929 | - $5,076 | - $5,229 | - $5,386 |
| Income tax (10%) | - $9,570 | - $9,857 | - $10,153 | - $10,457 | - $10,771 |
| Total Net Profit | - $14,355 | - $3,657 | $7,115 | $17,962 | $28,887 |
| ROI | - 15.0% | - 3.8% | 7.4% | 18.8% | 30.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $28,710 |
During Construction | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $11,165 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $11,165 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $11,165 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $11,165 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $11,165 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $11,165 |