Active Kost with High ROI Near Surya Sumantri Mainroad University

Specification

Description

FOR SALE Active Boarding House with HIGH ROI! Surya Sumantri main road Near Maranatha University, BIS, BAIS + Land size/Building area 177/400 m² (5 floors) + Laundry permit + 2 Airbnb units + 25 bedrooms + 23 + 2 bathrooms + 4 carports + 10,000-watt electricity + Fully furnished + Each room includes: AC, heatpump water heater, mattress, wardrobe, Wi-Fi, electricity token. + Room types: standard, studio, family Investment 10.5B (ROI 7.497%) ROI Calculation + 25 rooms 20 x 2 million (average occupancy & rate per room) = 40 million + Airbnb (1 studio unit & 1 family suite unit) minimum 20 days booked/month. 20 x 500k = 10 million 20 x 1.6 million = 32 million + Income - cost (20%) = Profit 82 million - 20% = 65.6 million per month 65.6 million x 12 = 787.2 million per year + ROI (investment at 10.5B) 787.2 million : 10.5 billion = 7.497% (Approximately 13 years 4 months to break even) # Investment value is still negotiable, and the above calculation is based on minimum occupancy with a standard rate of 2 million per month, so the ROI value is very likely to be higher than 7.497%. # Income excludes laundry revenue (already has a laundry permit).