For the convenience of investors, the ANTA Residence Canggu payment system is divided into three stages with a convenient payment schedule, which makes it possible to distribute the costs of purchasing an apartment.
The data on the calculations for the ANTA Residence complex were provided by the developer Anta Group using the calculator of the management company Ribas, which is based on the analysis of the hotel complex market with a similar location and service concept, as well as on ten years of experience in managing their own hotels.
Ribas has actual data on occupancy and prices in the market, as well as its own experience in optimizing hotel operating costs.
Total cost of apartments - $144 900
Profitability with Sales Apartments | Growth (from original price) | Final cost | Net profit |
Cost increase real estate after completion Construction | 25% | $181 125 | $36 225 |
Capitalization of the object with considering growth land value 9% per year | 18% | $170 982 | $26 082 |
Total net profit from the sale of the object | 43% | $207 207 | $62 307 |
Total cost of apartments - $144 900
Scenario | Conservative | Realistic | Monthly rent |
Daily rent | $130 | $150 | $100 |
Occupancy level | 80% | 85% | 100% |
Average annual rental income | $37 960 | $46 537 | $36 500 |
Operational costs | 25% | 25% | 25% |
Apartment management costs | 20% | 20% | 20% |
Investor's net profit | $20 878 | $25 595 | $20 075 |
Annual ROI | 14.4% | 17.7% | 13.8% |
Payback period | 6.9 y.m | 5,6 y.m | 7,2 y.m |
Projected profitability indicators may change due to the planned increase in apartment prices (on average once a quarter). With an increase in the price per 1 square meter, the yield will decrease slightly, which is logical, since it is always more profitable to enter the market than when acquiring finished real estate at market value.
In an investment project, no one can guarantee profitability indicators, since everything depends on the market and its analysis.
A limited number of apartments are available for the equity purchase, which provides investors with the opportunity to purchase a share of unique real estate with high income potential.
Ensuring security and transparency for investors is a priority of ANTA Residence Canggu. The mobile app gives investors the ability to monitor their investments in real time and access a variety of services.
If you are interested in the details and how we can help you, please leave contact information and our professional Agents will advise you for free.
ISIA is your guide in the world of real estate and investments. Our expert team offers a full range of services, including market analysis and finding favorable conditions for successful investments. We provide legal support and documentation, ensuring legal protection for your investments. With ISIA, you get not only access to exclusive offers and property management but also the opportunity to minimize risks and optimize tax obligations. With us, you'll create a diversified portfolio of investments for stability and profitability. ISIA is your partner in achieving financial success through real estate investments.