for sale boarding house in Grogol area, West Jakarta

Specification

Description

Opening Price: 7,800,000,000 Net Price: 7,500,000,000 Certificate: SHM (Freehold Title) PBG: Boarding House Year Built: 2024 Number of Floors: 3.5 Land Area: 134 m² Land Dimensions (LxW): 8x17 m (pocket-shaped) Building Area: 476 m² Rooms: 21 + 1 maid's room Bathrooms: 21 + 1 maid's bathroom Room Facilities: AC, custom bed, mattress, study desk, chair, shower, sitting toilet Common Facilities: Shared kitchen, rooftop, drying area, water filter Water Supply: PDAM (Municipal Water) Electricity per Room: Token-based, 1300VA per room Parking Capacity: 1-2 cars, 7-8 motorcycles Room Size: 3x2.5 m Rental Price per Room: 1,800,000 - 3,500,000 Current Occupancy: Full Net Income if Fully Occupied (Total Income & Expense Breakdown) Total Rooms: 21 Room Price: 2,500,000 Total Income: 52,500,000 Maid Salary: 2,500,000 Environmental Fee: 150,000 Internet: 650,000 Corridor Electricity: 100,000 Water: 500,000 Total Expenses: 3,800,000 Monthly Profit: 48,700,000 Annual Profit: 584,400,000 NPV 8%: 7,305,000,000 NPV 10%: 5,844,000,000