Ringkasan Artikel:
- Modal bisnis apartemen tidak hanya sebatas harga beli unit, tetapi juga mencakup pajak, legalitas, furnishing, IPL, dan biaya pemasaran digital yang nilainya bisa mencapai ratusan juta rupiah tambahan.
- Pada simulasi unit 2BR seharga Rp1,31 miliar, total modal awal yang perlu disiapkan mencapai sekitar Rp1,47 miliar setelah ditambah biaya legalitas, interior, operasional, dan marketing.
- Bisnis apartemen umumnya membutuhkan waktu balik modal yang panjang, sekitar belasan hingga puluhan tahun jika hanya mengandalkan uang sewa, tetapi aset properti tetap berpotensi mengalami kenaikan harga (capital gain) dari waktu ke waktu.
Menyiapkan modal bisnis apartemen itu tidak boleh sembarangan. Apalagi untuk Anda yang masih pemula dalam berinvestasi.
Banyak yang mengira, modal bisnis apartemen itu hanya sebatas membeli harga unit seperti yang tertera di brosur.
Padahal, ada biaya lainnya seperti pajak, IPL, dan renovasi yang membuat modal habis di tengah jalan.
Solusinya, Anda memerlukan perencanaan kalkulasi yang terstruktur dan realistis sebelum mulai membeli unit.
Melalui artikel ini, Anda bisa mengetahui langkah-demi-langkah menghitung modal bisnis apartemen secara menyeluruh agar investasi Anda aman dan cepat balik modal.
Menghitung Modal Bisnis Apartemen
Ambil contoh Anda hendak membeli apartemen di Casa de Parco, dengan unit 2BR yang harganya Rp1,31 miliar.
Apartemennya memiliki dua kamar tidur, satu kamar mandi, dan luas bangunan 50,44 meter persegi.
{"attributes":{"type":"udp","pdp_id":["nps1776"],"custom_title":"Detail Casa de Parco"},"pdp":{"data":{"GetPropertiesByOriginID":{"properties":[{"uuid":"2e5876c4-e4fb-42bd-838b-b3a43ac99c2d","agent":{"organization":{"uuid":"375c5096-65af-459d-9acc-d55cb2dd2ab8","name":"Sinar Mas Land","medias":[{"mediaType":"REGULAR","mediaInfo":[{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/250x250-fit\/developer\/logo\/developer-logo-sinar-mas-land-01-1600160450.jpg","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/developer\/logo\/developer-logo-sinar-mas-land-01-1600160450.jpg","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/developer\/logo\/developer-logo-sinar-mas-land-01-1600160450.jpg","order":0}]}],"contacts":[{"contactType":1,"type":"EMAIL","value":"evergreen@99.co"},{"contactType":3,"type":"WHATSAPP","value":"+6285142901808"},{"contactType":2,"type":"PHONE_NUMBER","value":"+6285142901808"}],"url":"\/properti-baru\/developer\/sinar-mas-land\/1142\/"}},"location":{"uuid":"ef369418-6f17-47a4-bcb2-4895bae18869","level":0,"name":"Bsd","locationType":0,"text":"BSD, Tangerang"},"originId":{"value":"nps1776","formattedValue":"nps1776"},"price":{"minValue":1319957000,"maxValue":1334224000,"currencyType":360,"display":"Rp 1,31 Miliar - 1,33 Miliar","offer":1319957000,"unitType":0,"subDisplay":""},"title":"Casa de Parco, BSD City","medias":[{"mediaType":"BACKGROUND","mediaInfo":[{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1661496697_63086d7993d09ads_images_1776.png","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1661496697_63086d7993d09ads_images_1776.png","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1661496697_63086d7993d09ads_images_1776.png","order":0},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1601906887_5f7b28c784153ads_images_1776.jpg","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1601906887_5f7b28c784153ads_images_1776.jpg","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1601906887_5f7b28c784153ads_images_1776.jpg","order":1},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1606378592_5fbf64609ca39ads_images_1776.png","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1606378592_5fbf64609ca39ads_images_1776.png","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1606378592_5fbf64609ca39ads_images_1776.png","order":2},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1606378607_5fbf646f28a6bads_images_1776.png","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1606378607_5fbf646f28a6bads_images_1776.png","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1606378607_5fbf646f28a6bads_images_1776.png","order":3},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1606378618_5fbf647aeed26ads_images_1776.png","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1606378618_5fbf647aeed26ads_images_1776.png","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1606378618_5fbf647aeed26ads_images_1776.png","order":4},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1606378629_5fbf64853f38eads_images_1776.png","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1606378629_5fbf64853f38eads_images_1776.png","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1606378629_5fbf64853f38eads_images_1776.png","order":5},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1650617108_62626b14ba1d0ads_images_1776.jpg","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1650617108_62626b14ba1d0ads_images_1776.jpg","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1650617108_62626b14ba1d0ads_images_1776.jpg","order":6}]},{"mediaType":"LOGO","mediaInfo":[{"mediaUrl":"https:\/\/picture.rumah123.com\/original\/r123\/primary_property\/project\/1776\/1601894930_5f7afa129489aads_logo_1776.jpeg","thumbnailUrl":"https:\/\/picture.rumah123.com\/original\/r123\/primary_property\/project\/1776\/1601894930_5f7afa129489aads_logo_1776.jpeg","formatUrl":"https:\/\/picture.rumah123.com\/original\/r123\/primary_property\/project\/1776\/1601894930_5f7afa129489aads_logo_1776.jpeg","order":0}]},{"mediaType":"COVER","mediaInfo":[{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1661496697_63086d7993d09ads_images_1776.png","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1661496697_63086d7993d09ads_images_1776.png","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1661496697_63086d7993d09ads_images_1776.png","order":0}]},{"mediaType":"SITEPLAN","mediaInfo":[{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/primary_property\/project\/1776\/1600667517_siteplan_1776.jpg","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/primary_property\/project\/1776\/1600667517_siteplan_1776.jpg","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/primary_property\/project\/1776\/1600667517_siteplan_1776.jpg","order":0}]},{"mediaType":"FACILITY","mediaInfo":[{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/","order":1},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/","order":2},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/","order":3},{"mediaUrl":"https:\/\/pic.rumah123.com\/r123\/1080x720-fit\/","thumbnailUrl":"https:\/\/pic.rumah123.com\/r123\/250x160-fit\/","formatUrl":"https:\/\/pic.rumah123.com\/r123\/{width}x{height}-{scale}\/","order":4}]},{"mediaType":"BROCHURE","mediaInfo":[{"mediaUrl":"","thumbnailUrl":"https:\/\/core-asset-manager.rumah123.com\/prod\/r123\/document\/c205ed246d65a4e99d282740dbe9e39b.pdf","formatUrl":null,"order":0}]}],"primaryProject":{"subUnits":[{"name":"Magnolia","properties":[{"title":"2BR","description":"Finishing Unit Apartemen\nLANTAI : Keramik Roman\/Setara\nDINDING\nDinding Luar : Prefab\/Bata Ringan Diplester Weather-resistant Acrylic Emulsion Paint\nDinding Dalam : Partisi Gypsum Board Acrylic Emulsion Paint\nKamar Mandi : Keramik Roman\/Setara\nPLAFON\nWC\/Dapur : Gypsum\/Calciboard\nRuang Lain : Beton Expose Cat\nSANITER : Toto \/ American Standard \/ Setara\nPINTU \/ JENDELA\nInterior : Engineered Door\nEksterior : Kaca dengan Rangka Aluminium\nINSTALASI LISTRIK\nTipe 2 Kamar Tidur : 2.200 VA\nJARINGAN AIR BERSIH : PDAM","uuid":"145adbb1-f603-45ed-bb99-acfd8b514bcb","medias":[{"mediaType":"COVER","mediaInfo":[{"mediaUrl":"https:\/\/picture.rumah123.com\/r123-images\/1080x720-fit\/customer\/543233\/52a23654137a9cd575220b848a84378f.jpg","thumbnailUrl":"https:\/\/picture.rumah123.com\/r123-images\/250x160-fit\/customer\/543233\/52a23654137a9cd575220b848a84378f.jpg","formatUrl":"https:\/\/picture.rumah123.com\/r123-images\/{width}x{height}-{scale}\/customer\/543233\/52a23654137a9cd575220b848a84378f.jpg","order":0}]},{"mediaType":"SITEPLAN","mediaInfo":[{"mediaUrl":"https:\/\/picture.rumah123.com\/r123-images\/1080x720-fit\/customer\/543233\/f6b1112ad3fb8b538ef72c808629495a.jpg","thumbnailUrl":"https:\/\/picture.rumah123.com\/r123-images\/250x160-fit\/customer\/543233\/f6b1112ad3fb8b538ef72c808629495a.jpg","formatUrl":"https:\/\/picture.rumah123.com\/r123-images\/{width}x{height}-{scale}\/customer\/543233\/f6b1112ad3fb8b538ef72c808629495a.jpg","order":0}]}],"attributes":{"landSize":null,"buildingSize":{"name":"buildingSize","label":"Luas Bangunan","value":"50.44","formattedValue":"50.44 m\u00b2"},"bedrooms":{"name":"bedrooms","label":"Kamar","value":"2","formattedValue":"2"},"bathrooms":{"name":"bathrooms","label":"Kamar Mandi","value":"1","formattedValue":"1"},"carports":null},"propertyType":{"name":"propertyType","label":"Tipe Properti","value":"1","formattedValue":"Apartemen"},"price":{"minValue":1319957000,"maxValue":1319957000,"currencyType":360,"display":"Rp 1,31 Miliar","offer":1319957000,"unitType":0,"subDisplay":""},"location":{"uuid":"","level":0,"name":"","locationType":0,"text":""},"subtitle":"","url":"\/perumahan-baru\/properti\/tangerang\/casa-de-parco-bsd-city\/2br\/aps19300\/"}]},{"name":"Gardenia","properties":[{"title":"2BR","description":"Finishing Unit Apartemen\nLANTAI : Keramik Roman\/Setara\nDINDING \nDinding Luar : Bata Ringan Diplester \/ Dinding Panel Weather-resistant Acrylic Emulsion Paint\nDinding Dalam : Partisi Gypsum Board Acrylic Emulsion Paint\nPLAFON\nWC\/Dapur : Gypsum\/Calciboard\nRuang Lain : Beton Expose Cat\nSANITER : Toto\/Setara\nPINTU \/ JENDELA\nInterior : Engineered Door\nEksterior : Kaca dengan Rangka Aluminium\nINSTALASI LISTRIK\nTipe 2 Kamar Tidur : 2.200 VA\nJARINGAN AIR BERSIH : PDAM","uuid":"1eb3fa4e-4d27-4675-874c-9e27e194f4f2","medias":[{"mediaType":"COVER","mediaInfo":[{"mediaUrl":"https:\/\/picture.rumah123.com\/r123-images\/1080x720-fit\/customer\/543233\/bf17bdcdd5a003b4a5b9955101107ab7.jpg","thumbnailUrl":"https:\/\/picture.rumah123.com\/r123-images\/250x160-fit\/customer\/543233\/bf17bdcdd5a003b4a5b9955101107ab7.jpg","formatUrl":"https:\/\/picture.rumah123.com\/r123-images\/{width}x{height}-{scale}\/customer\/543233\/bf17bdcdd5a003b4a5b9955101107ab7.jpg","order":0}]},{"mediaType":"SITEPLAN","mediaInfo":[{"mediaUrl":"https:\/\/picture.rumah123.com\/r123-images\/1080x720-fit\/customer\/543233\/395f3f10dbc18ca60363bc6dd58b632d.jpg","thumbnailUrl":"https:\/\/picture.rumah123.com\/r123-images\/250x160-fit\/customer\/543233\/395f3f10dbc18ca60363bc6dd58b632d.jpg","formatUrl":"https:\/\/picture.rumah123.com\/r123-images\/{width}x{height}-{scale}\/customer\/543233\/395f3f10dbc18ca60363bc6dd58b632d.jpg","order":0}]}],"attributes":{"landSize":null,"buildingSize":{"name":"buildingSize","label":"Luas Bangunan","value":"50.44","formattedValue":"50.44 m\u00b2"},"bedrooms":{"name":"bedrooms","label":"Kamar","value":"2","formattedValue":"2"},"bathrooms":{"name":"bathrooms","label":"Kamar Mandi","value":"1","formattedValue":"1"},"carports":null},"propertyType":{"name":"propertyType","label":"Tipe Properti","value":"1","formattedValue":"Apartemen"},"price":{"minValue":1334224000,"maxValue":1334224000,"currencyType":360,"display":"Rp 1,33 Miliar","offer":1334224000,"unitType":0,"subDisplay":""},"location":{"uuid":"","level":0,"name":"","locationType":0,"text":""},"subtitle":"","url":"\/perumahan-baru\/properti\/tangerang\/casa-de-parco-bsd-city\/2br\/aps19298\/"}]}]},"url":"\/perumahan-baru\/properti\/tangerang\/casa-de-parco-bsd-city\/nps1776\/"}]}}},"strapi":null,"baseUrl":"https:\/\/www.rumah123.com"}
Berikut perhitungannya:
1. Biaya Legalitas dan Pajak (Sisi Pembeli)
- Pajak Pembelian (BPHTB): 5% x (Harga Unit – Nilai Jual Objek Pajak Tidak Kena Pajak / NJOPTKP). Asumsi NJOPTKP Tangerang Rp60 juta: 5% x (Rp1.310.000.000 – Rp60.000.000) = Rp62.500.000
- Biaya Akta Jual Beli (AJB) & Balik Nama (BBN): Estimasi 1% dari harga unit = Rp13.100.000
- Biaya Notaris / Cek Sertifikat: Estimasi rata-rata = Rp5.000.000
2. Interior & Kelengkapan Unit (Furnishing)
Agar unit 2BR ini laku disewakan dengan harga tinggi, Anda harus menyerahkannya dalam kondisi fully furnished (siap huni).
- Paket Interior Komplit 2BR: (Kitchen set, kasur utama, kasur anak, lemari, sofa, meja makan) = Rp50.000.000
- Elektronik Pendukung: (3 unit AC, TV, Kulkas, Water Heater, Kompor) = Rp20.000.000
3. Dana Darurat Operasional Awal
Biaya Iuran Pengelolaan Lingkungan (IPL) atau service charge biasanya dihitung per meter persegi dan ditagih di awal oleh pengelola gedung.
- Deposit IPL (Asumsi Rp30.000 per m2 untuk 6 bulan pertama): 50,44 x Rp30.000 x 6 bulan = Rp9.079.200
4. Biaya Pemasaran Digital (Digital Marketing)
Agar unit tidak kosong terlalu lama, Anda perlu mengalokasikan anggaran untuk membuat konten dan memasang iklan di berbagai platform digital.
- Jasa Foto & Video Profesional Interior: (Penting untuk membuat visual properti terlihat estetik dan mewah di aplikasi) = Rp1.500.000
- Saldo Iklan & Akun Premium Platform Properti: (Untuk langganan fitur Top Ads / Sundul Iklan selama 3 bulan pertama agar posisi iklan selalu di atas) = Rp2.000.000
Perhitungannya:
- Harga Unit 2BR Casa de Parco: Rp1.310.000.000
- Pajak & Legalitas (BPHTB, AJB, Notaris): Rp80.600.000
- Interior & Elektronik (Fully Furnished): Rp70.000.000
- Biaya Pemasaran Digital (Foto & Iklan): Rp3.500.000
- Dana Cadangan IPL (6 Bulan): Rp9.079.200
Total modal bisnis apartemen yang dibutuhkan: Rp1.473.179.200
Unsplash/Jakub Żerdzicki
Perihal Balik Modal Bisnis Apartemen
Setelah mengetahui, mengenai modal bisnis apartemen, pasti Anda akan bertanya-tanya mengenai kapan balik modalnya.
Perlu Anda ketahui, balik modal bisnis apartemen biasanya membutuhkan waktu lama, bisa belasan hingga puluhan.
Itu karena imbal hasil sewanya berada di kisaran 4-7 persen per tahun.
Misalnya perhitungannya seperti ini:
Pendapatan Kotor Setahun (Asumsi Okupansi 90%):
- Tarif sewa pasar: Rp8.500.000 per bulan.
- Total setahun (jika penuh): Rp8.500.000 x 12 = Rp102.000.000.
- Karena dipotong asumsi kosong 1 bulan dalam setahun (tingkat hunian 90%): Rp102.000.000 x 90% = Rp91.800.000.
Total Pengeluaran Operasional Setahun:
- Iuran Pengelolaan Lingkungan (IPL): Rp18.158.400
- Cadangan Perawatan/Kerusakan unit: Rp3.000.000
- Pajak Penghasilan (PPh) Sewa Properti (10% dari pendapatan kotor): Rp9.180.000
- Total pengeluaran = Rp30.338.400.
Mencari Pendapatan Bersih:
- Pendapatan Kotor (Rp91.800.000) – Total Pengeluaran (Rp30.338.400) = Rp61.461.600.
- Skenario Pasif (Hanya Mengandalkan Uang Sewa Murni)
- Rumus: Total Modal : Pendapatan Bersih per Tahun
Hasil: Rp1.473.179.200 (modal awal) : Rp61.461.600 (pendapatan bersih dari sewa) = 23,9 tahun balik modal dari bisnis apartemen
Namun, perlu Anda ingat, modal yang dibelikan dalam bisnis properti tidak semuanya hilang. Sebagian besarnya berubah jadi aset yang bisa mengalami kenaikan harga.
Jadi, modal tersebut tidak hilang karena telah berubah wujud menjadi aset fisik berharga tinggi yang bisa dijual kembali kapan saja, dan modal Anda kemungkinan besar kembali.
***
Demikianlah pembahasan lengkap seputar modal bisnis apartemen.
Semoga Anda jadi bisa menyiapkan modalnya secara matang.
FAQ
Pertanyaan Umum
Apakah modal bisnis apartemen hanya sebatas harga beli unit saja?
Tidak. Selain harga beli unit, Anda juga harus menyiapkan modal untuk biaya legalitas dan pajak (seperti BPHTB dan AJB), biaya pengisian interior (furnishing), biaya pemasaran digital, serta dana cadangan operasional gedung (IPL).
Mengapa investor apartemen perlu menyiapkan anggaran untuk pemasaran digital?
Anggaran pemasaran digital digunakan untuk jasa foto/video profesional dan pasang iklan premium di platform properti. Hal ini penting agar unit apartemen Anda cepat dilirik calon penyewa sehingga tidak kosong terlalu lama.
Berapa rata-rata imbal hasil (rental yield) sewa apartemen per tahun?
Rata-rata imbal hasil sewa apartemen di Indonesia berkisar antara 4 persen hingga 7 persen per tahun dari total modal investasi yang dikeluarkan.
Berapa lama waktu yang dibutuhkan untuk balik modal jika hanya mengandalkan uang sewa murni?
Melalui skema sewa pasif konvensional, waktu balik modalnya tergolong lama, yaitu bisa memakan waktu sekitar 23 hingga 24 tahun akibat terpotong biaya operasional rutin tahunan dan pajak penghasilan (PPh).
Jika waktu balik modalnya lama, apakah berarti modal awal investor akan hilang?
Tidak hilang. Sebagian besar modal awal Anda telah berubah wujud menjadi aset fisik (properti) berharga tinggi. Aset ini mengalami kenaikan harga tahunan (capital gain) dan bisa dijual kembali kapan saja untuk mengembalikan modal Anda secara utuh.
Download Aplikasi Rumah123
Cari Agen
Aset Bank
Explore
Berita
Bantuan
Download Aplikasi
