Penthouse, studio, 23.2 m²
OceaniQ Resort Nusa PenidaApartment buildingUnit 205
Layout1BR studio penthouse
Bathrooms1
Living Area23.2 m²
Price per m²$ 4,978
HandoverDecember 2027
OwnershipLeasehold
$ 115,500
Rental Income Model
Purchase Price:
$115,500
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $115,500 | $115,500 | $115,500 | $115,500 | $115,500 | $115,500 |
| Property Value Growth | $0 | $0 | $0 | $0 | $0 |
| Cumulative Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $0 | $0 | $0 | $0 | $0 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Value GrowthRentCostsProfit