WTS VILLA di BATU Rp 2.6 M
TYPE LA FLEUR
ASSUMPTION 15 DAYS
Price Per Night = Rp. 2,750,000 (3 rooms + pool + 2 ½ floors)
➢ Rp. 2,750,000 x 15
➢ Rp. 41,250,000 / month
➢ Rp. 41,250,000 x 12
➢ Rp. 495,000,000 / year
Net Profit (with Hook) =
➢ Rp. 16,500,000 – Rp. 880,000
➢ Rp. 15,620,000 / month
➢ Rp. 15,620,000 x 12 = Rp. 187,440,000 / year
ROI Calculation (with HOOK) =
➢ Rp. 3,027,087,000 (Unit Price)
➢ Rp. 3,027,087,000 – Rp. 250,000,000
➢ Rp. 2,777,087,000
➢ Rp. 187,440,000 : Rp. 2,777,087,000 = 6.7 %
ROI Calculation (without HOOK) =
➢ Rp. 2,617,087,000 (Unit Price)
➢ Rp. 2,617,087,000 – Rp. 250,000,000
➢ Rp. 2,367,087,000
➢ Rp. 187,440,000 : Rp. 2,367,087,000 = 7.9 %
BEP Calculation =
Annual Income x years = BEP
➢ Unit Price With Hook = Rp. 2,777,087,000
➢ Rp. 187,440,000 x 14 = Rp. 2,624,160,000 (difference Rp. 152,927,000)
➢ Rp. 187,440,000 x 15 = Rp. 2,811,600,000 (BEP)
➢ Unit Price Without Hook = Rp. 2,367,087,000
➢ Rp. 187,440,000 x 13 = Rp. 2,436,720,000 (BEP)
➢ Rp. 187,440,000 x 12 = Rp. 2,249,280,000 (difference Rp. 117,807,000)
Occupancy 90%
Ready unit limited stock
For site visit transportation is available from Surabaya to the location
For surrounding cities, we can discuss
For more details pm
0857 0470 8568