Français

CALCULATOR

Rental yield simulator

%
50% (Low rate)
150$ (Average daily rate)
Estimated monthly net* income
$/month
Annual revenue : 7 652.40 $ Profitability rate : 5%

Result of your simulation

Amount invested : 162 000 $
Occupancy rate : 50%
Monthly income : 637.20 $ net *
Annual revenue : 7 652.40 $ net *
Profitability rate : 5%
Return on investment : 21 years

*The estimation of the Return on Investment is net. It already takes into account fees and taxes related to a Villa Rental Business in Indonesia (management and marketing fee (20%); hotel tax (10%) and corporate tax (1%), home insurance, employee salaries ( housekeeper, gardener, pool attendant, etc.) as well as all operational costs of the villa (electricity, wi-fi, pool products, cleaning products, dry cleaning, etc.) For more details please Contact us.