Ground level
ROI Calculator
Adjust the assumptions to project your returns.
$110,000
$100,000 $120,000
$140
$80 $250
75 %
65 %90 %
20 %
15 %25 %
Currency
Annual ROI
24.05%
Payback: 4.16 yrs
Annual Gross Income$37,800
Management Fee (20% )$7,560
Tax (10% )$3,780
Annual Net Income$26,460
Estimates only. Nights/year assumed at 360 to reflect 30 days × 12 months.
Annual ROI
—
Lease Hold
25 years
Location
Petjatu, Uluwatu
Configuration
1 Bedroom · 1 Bathroom · Private Pool