Villas Rental Return

Rental return for 1-bedroom villa

Purchase Price: IDR 3,494,700,000
Nightly Rental: IDR 2,800,000
Maintenance Fee: IDR 25,000,000 per annum
Management & Marketing Fees: 40% of rental income
Occupancy Rate Gross Income
(IDR)
Gross Yield Nett Income
(IDR)
Nett Yield
40% 408,800,000 11.70% 220,280,000 6.30%
50% 511,000,000 14.62% 281,600,000 8.06%
60% 613,200,000 17.55% 342,920,000 9.81%
70% 715,400,000 20.47% 404,240,000 11.57%

Rental return for 2-bedroom villa

Purchase Price: IDR 4,207,500,000
Nightly Rental: IDR 3,500,000
Maintenance Fee: IDR 30,000,000 per annum
Management & Marketing Fees: 40% of rental income
Occupancy Rate Gross Income
(IDR)
Gross Yield Nett Income
(IDR)
Nett Yield
40% 511,000,000 12.14% 276,600,000 6.57%
50% 638,750,000 15.18% 353,250,000 8.40%
60% 766,500,000 18.22% 429,900,000 10.22%
70% 894,250,000 21.25% 506,550,000 12.04%

Rental return for 3-bedroom villa

Purchase Price: IDR 5,940,000,000
Nightly Rental: IDR 4,500,000
Maintenance Fee: IDR 35,000,000 per annum
Management & Marketing Fees: 40% of rental income
Occupancy Rate Gross Income
(IDR)
Gross Yield Nett Income
(IDR)
Nett Yield
40% 657,000,000 11.06% 359,200,000 6.05%
50% 821,250,000 13.83% 457,750,000 7.71%
60% 985,500,000 16.59% 556,300,000 9.37%
70% 1,149,750,000 19.36% 654,850,000 11.02%

All figures are per annum.

The Nett Yield takes into account the Management & Marketing Fees and the annual Maintenance Fees.

Leave a Reply

Your email address will not be published. Required fields are marked *