Calculate your return
Choose a unit, play with the occupancy rate and switch between gross and net return. The tool instantly shows your monthly and annual profit, your return, the payback period and a projection of the investment value up to 40 years.
Investment value projection
Gross rental profit plus appreciation (5% p/y), built up cumulatively. Move across the line for the value per year.
| Year | Gross rental profit | Unit value | Investment value | Gross return (cum.) |
|---|---|---|---|---|
| Year 1 | — | €123,000 | €123,000 | 25% |
| Year 5 | €20,209 | €149,507 | €216,000 | 120% |
| Year 10 | €22,312 | €190,813 | €357,376 | 263% |
| Year 20 | €27,198 | €310,815 | €712,173 | 624% |
| Year 30 | €33,154 | €506,285 | €1,197,012 | 1,116% |
| Year 40 | €40,415 | €824,684 | €1,878,503 | 1,809% |
Payment schedule
Breakdown of the purchase price (€123,000).
- On signing the contracts35% + €5,000 additional costs€48,050
- Second instalment25%€30,750
- Third instalment (on completion)20%€24,600
- From rental income20%€24,600
Gross is after OTA fees, management (32%) and HOA, before tax. Net is in addition after fixed annual costs (such as marketing, a fixed amount that does not scale up with a more expensive unit) and roughly 10.5% Indonesian profit tax. Because those fixed costs do not scale, the net return is relatively higher for more expensive units. Calibrated to our official net calculation (Studio Jungle View: 20% gross equals 10.8% net). The lease extension (€7,200 every 5 years) is included in the projection.
Indicative calculation. Past returns are no guarantee of future results. Request a personal calculation for your situation.
A personal return calculation?
We prepare a tailored calculation for your situation and the available units, including the legal structure.