Apartment, studio, 23 m²
Kerobokan ResidenceKerobokan Residence ApartmentsUnit 404
LayoutStudio Apartment · Type 04 · 23 m²
Living Area23 m²
Price per m²$ 3,587
HandoverMay 2028
FinishTurnkey
$ 82,500
Down Payment from $ 24,750 (30%)
Rental Income Model
Purchase Price:
$82,500
ADR:
$56
Occupancy:
65%
Annual Net Income:
$7,115
ROI:
8.6%
Payback Period:
11.6 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 $82,500 | $82,500 | $84,975 | $87,524 | $90,150 | $92,854 |
| Property Value Growth | $0 | + $2,475 | + $5,024 | + $7,650 | + $10,354 |
| Cumulative Rental Income | $0 | + $7,115 | + $14,229 | + $21,344 | + $28,459 |
| Agent commission (5%) | - $4,125 | - $4,249 | - $4,376 | - $4,507 | - $4,643 |
| Income tax (10%) | - $8,250 | - $8,498 | - $8,752 | - $9,015 | - $9,285 |
| Total Net Profit | - $12,375 | - $3,157 | $6,125 | $15,471 | $24,885 |
| ROI | - 15.0% | - 3.8% | 7.4% | 18.8% | 30.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $24,750 |
During Construction | |||
| 2Payment 2 | Nov 20, 2026 | 11.67% | $9,625 |
| 3Payment 3 | Dec 20, 2026 | 11.67% | $9,625 |
| 4Payment 4 | Jan 20, 2027 | 11.67% | $9,625 |
| 5Payment 5 | Feb 20, 2027 | 11.67% | $9,625 |
| 6Payment 6 | Mar 20, 2027 | 11.67% | $9,625 |
| 7Payment 7 | Apr 20, 2027 | 11.67% | $9,625 |