Xanadu Villas bali property and Bali real estate development


5 Year Rental Projection

Gross Income: Is in US$, and is the income paid to the resort, after 11% sales tax and 10% service has been deducted.
Net Income: Is the gross income minus the running costs, management charge, 7.5% income tax, and inclusions.
Net Yield: Is the net percentage return against the purchase price of the Villa.


1 BEDROOM VILLA
Purchase Price           198,000
             
US$ per Night           285
             
Running Cost           14,000
             
Management           20%
             
Inclusions           5%
             
Income Tax           7.50%
             
Annual Return Based on Occupancy Rate   Gross US$ Income   Net US$ Income   Net Yield
  40% 41,610   14,087   7%
  50% 52,013   21,108   11%
  60% 62,415   28,130   14%
  70% 72,818   35,152   18%
  80% 83,220   42,174   21%
  90% 93,625   49,195   25%
 
2 BEDROOM VILLA
Purchase Price           288,000
             
US$ per Night           370
             
Running Cost           15,000
             
Management           20%
             
Inclusions           5%
             
Income Tax           7.50%
             
Annual Return Based on Occupancy Rate   Gross US$ Income   Net US$ Income   Net Yield
  40% 54,020   21,464   7%
  50% 67,525   30,579   11%
  60% 81,030   39,695   14%
  70% 94,535   48,811   17%
  80% 108,040   57,927   20%
  90% 121,545   67,043   23%
 
3 BEDROOM VILLA
Purchase Price           348,000
             
US$ per Night           430
             
Running Cost           16,000
             
Management           20%
             
Inclusions           5%
             
Income Tax           7.50%
             
Annual Return Based on Occupancy Rate   Gross US$ Income   Net US$ Income   Net Yield
  40% 62,780   26,377   8%
  50% 78,475   36,971   11%
  60% 94,170   47,565   14%
  70% 109,865   58,159   17%
  80% 125,560   68,753   20%
  90% 141,255   79,347   23%
 
© Copyright 2006 xanaduvillas.com All rights reserved.