For sale: Boarding house in West Jakarta area, net price 7.5M

Specification

Description

Opening Price: 7,800,000,000 Net Price: 7,500,000,000 Certificate: SHM (Freehold Title) Building Function: Boarding House Construction Year: 2024 Number of Floors: 3.5 Land Area: 134 m² Land Dimensions (LxW): 8x17 m (pocket-shaped) Building Area: 476 m² Bedrooms: 21 + 1 maid's room Bathrooms (all ensuite): 21 + 1 maid's room Room Facilities: AC, custom bed frame, mattress, study desk, chair, shower, sitting toilet Shared Facilities: Common kitchen, rooftop, laundry area, water filter Water Supply: PDAM (Municipal Water) Electricity per Room: Prepaid token (1,300VA per room) Parking Capacity: 1-2 cars, 7-8 motorcycles Room Size: 3x2.5 m Monthly Rent per Room: 1,800,000 - 3,500,000 Current Occupancy: Full Net Income at Full Occupancy: (Total income and expense breakdown) Total Rooms: 21 Average Rent: 2,500,000 Total Monthly Income: 52,500,000 Maid Salary: 2,500,000 Environment Fee: 150,000 Internet: 650,000 Corridor Electricity: 100,000 Water: 500,000 Total Monthly 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