Apartment, studio, 23 m²
Kerobokan ResidenceKerobokan Residence ApartmentsUnit 204
LayoutStudio Apartment · Type 04 · 23 m²
Living Area23 m²
Price per m²$ 3,261
HandoverMay 2028
FinishTurnkey
$ 75,000
Down Payment from $ 22,500 (30%)
Rental Income Model
Purchase Price:
$75,000
ADR:
$51
Occupancy:
65%
Annual Net Income:
$6,479
ROI:
8.6%
Payback Period:
11.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,008 | $12,100 |
OTA commission (15%) | -$151 | -$1,815 |
Management company (forecast equivalent) (12.75%) | -$129 | -$1,543 |
Operating expenses (forecast equivalent) (12.75%) | -$129 | -$1,543 |
Income tax after expenses (forecast equivalent) (5.95%) | -$60 | -$720 |
Net Income (Before Tax) | $540 | $6,479 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $75,000 | $75,000 | $77,250 | $79,568 | $81,955 | $84,413 |
| Property Value Growth | $0 | + $2,250 | + $4,568 | + $6,955 | + $9,413 |
| Cumulative Rental Income | $0 | + $6,479 | + $12,959 | + $19,438 | + $25,918 |
| Agent commission (5%) | - $3,750 | - $3,863 | - $3,978 | - $4,098 | - $4,221 |
| Income tax (10%) | - $7,500 | - $7,725 | - $7,957 | - $8,195 | - $8,441 |
| Total Net Profit | - $11,250 | - $2,858 | $5,591 | $14,100 | $22,669 |
| ROI | - 15.0% | - 3.8% | 7.5% | 18.8% | 30.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $22,500 |
During Construction | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $8,750 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $8,750 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $8,750 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $8,750 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $8,750 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $8,750 |