模拟您的回报
您的配置
夜间租金Rp 0 / night
Min: Rp 2.687.500Max: Rp 9.675.000
入住率66%
30% Low95% High
持有期限10 年
1 Year25 Years
利润去向
Estimated Return Analysis
您的回报
总投资额Rp 3.602.000.000
第一年净收入Rp 489.780.37513.60% yield
回本周期7.4 yrsYear-1 basis, no growth
10-年 CumulativeRp 6.016.042.94116.7% avg
10-Year Cumulative Net Income
Y1Y5Y10Y15Y20Y25
物业价格Rp 3.596.000.000
Acquisition Fees & Legal SetupRp 6.000.000
总初始投资Rp 3.602.000.000
*Projections are estimates based on operating data. Exchange rates: Rp 17.450 / $1 (model) · Rp 19.940 / €1 (reference).