1 / 9

Apartment Rental Return 20150723

The Ocean Views project consist 16 luxury pool villas and 87 apartment units with all luxury facilities.

theoceanviews
Download Presentation

Apartment Rental Return 20150723

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. RENTAL RETURN APARTMENT TOWER 1 Type A (Ocean View) 1 Bed Room Apartment Purchase Price: IDR IDR IDR 975,403,440 850,000 Nightly Rental: Maintenance Fee: 6,000,000 per Anum 40% of Rental Income Management and Marketing Fee: Gross Income Net Income Occupancy Rate Gross Yield Net Yield IDR IDR • • 40% 50% 124,100,000 12.72% 15.90% 68,460,000 7.02% 8.93% 155,125,000 186,150,000 217,175,000 87,075,000 105,690,000 124,305,000 • • 60% 70% 19.08% 22.27% 10.84% 12.74%

  2. RENTAL RETURN APARTMENT TOWER 1 Type A (Ocean View) 2 Bed Room Apartment Purchase Price: 2,049,806,880 1,625,000 12,000,000 40% IDR Nightly Rental: IDR Maintenance Fee: IDR per Anum of Rental Income Management and Marketing Fee: Gross Income Net Income IDR Occupancy Rate Gross Yield Net Yield IDR 40% 50% 237,250,000 11.57% 14.47% 130,350,000 6.36% 8.10% • • 296,562,500 355,875,000 165,937,500 60% 70% 17.36% 20.25% 201,525,000 237,112,500 9.83% • • 415,187,500 11.57%

  3. RENTAL RETURN APARTMENT TOWER 1 Type A (Ocean View) 3 Bed Room Apartment Purchase Price: IDR 3,148,960,320 Nightly Rental: IDR IDR 2,500,000 Maintenance Fee: 18,000,000 per Anum Management and Marketing Fee: 40% of Rental Income Gross Income Net Income Occupancy Rate Gross Yield 11.59% Net Yield 6.38% IDR IDR 40% 50% 60% 365,000,000 201,000,000 • • • 456,250,000 547,500,000 14.49% 255,750,000 310,500,000 8.12% 17.39% 9.86% 70% 638,750,000 20.28% 365,250,000 11.60% •

  4. RENTAL RETURN APARTMENT TOWER 1 Type B (Pool View) 1 Bed Room Apartment TW 1 B Purchase Price: IDR IDR IDR 881,614,800 Nightly Rental: 700,000 Maintenance Fee: 5,000,000 per Anum Management and Marketing Fee: 40% of Rental Income Gross Income Net Income Occupancy Rate IDR Gross Yield 11.59% Net Yield 6.39% IDR • • • 40% 50% 60% 102,200,000 127,750,000 153,300,000 56,320,000 14.49% 71,650,000 86,980,000 8.13% 17.39% 9.87% • 70% 178,850,000 20.29% 102,310,000 11.60%

  5. RENTAL RETURN APARTMENT TOWER 1 Type B (Pool View) 2 Bed Room Apartment Purchase Price: IDR 1,763,229,600 Nightly Rental: IDR IDR 1,400,000 Maintenance Fee: 10,000,000 per Anum Management and Marketing Fee: 40% of Rental Income Gross Income Net Income Occupancy Rate Gross Yield Net Yield IDR IDR • • • • 40% 50% 60% 70% 204,400,000 255,500,000 306,600,000 357,700,000 11.59% 14.49% 17.39% 20.29% 112,640,000 143,300,000 173,960,000 204,620,000 6.39% 8.13% 9.87% 11.60%

  6. RENTAL RETURN APARTMENT TOWER 1 Type B (Pool View) 3 Bed Room Apartment Purchase Price: IDR 2,644,844,400 Nightly Rental: IDR IDR 2,100,000 15,000,000 40% Maintenance Fee: per Anum Management and Marketing Fee: of Rental Income Gross Income Net Income Occupancy Rate IDR Gross Yield Net Yield IDR 40% 50% 60% 306,600,000 383,250,000 459,900,000 11.59% 14.49% 17.39% 168,960,000 214,950,000 260,940,000 6.39% 8.13% 9.87% • • • 70% 536,550,000 20.29% 306,930,000 11.60% •

  7. RENTAL RETURN APARTMENT TOWER 2 (Swimming Pool + Ocean View, larger size) 1 Bed Room Apartment Purchase Price: IDR 1,712,700,000 Nightly Rental: IDR IDR 1,350,000 7,000,000 40% Maintenance Fee: per Anum Management and Marketing Fee: of Rental Income Gross Income Net Income Occupancy Rate Gross Yield Net Yield IDR IDR • • • • 40% 50% 60% 70% 197,100,000 246,375,000 295,650,000 344,925,000 11.51% 14.39% 17.26% 20.14% 111,260,000 140,825,000 170,390,000 199,955,000 6.50% 8.22% 9.95% 11.67%

  8. RENTAL RETURN APARTMENT TOWER 2 (Swimming Pool + Ocean View, larger size) 2 Bed Room Apartment Purchase Price: IDR 3,474,900,000 Nightly Rental: IDR IDR 2,700,000 Maintenance Fee: 14,000,000 per Anum Management and Marketing Fee: 40% of Rental Income Gross Income Net Income Occupancy Rate Gross Yield Net Yield IDR IDR 40% 50% 60% 70% 394,200,000 11.34% 14.18% 17.02% 19.85% 222,520,000 6.40% 8.11% 9.81% 11.51% • • • • 492,750,000 591,300,000 689,850,000 281,650,000 340,780,000 399,910,000

  9. RENTAL RETURN APARTMENT TOWER 2 (Swimming Pool + Ocean View, larger size) 3 Bed Room Apartment Purchase Price: IDR 5,360,850,000 Nightly Rental: IDR IDR 4,200,000 Maintenance Fee: 21,000,000 per Anum Management and Marketing Fee: 40% of Rental Income Gross Income Net Income Occupancy Rate Gross Yield Net Yield IDR IDR 40% 613,200,000 14.30% 17.87% 21.45% 25.02% 346,920,000 6.47% 8.19% 9.90% 11.62% • 50% 766,500,000 919,800,000 1,073,100,000 438,900,000 530,880,000 622,860,000 • 60% • 70% •

More Related