Numbers you can test before you buy
Rental income depends on nightly rate, occupancy and running costs. Our listings show each assumption, so you can judge the projection yourself.
Try the calculator
Move the sliders to your own assumptions. Every number below follows them.
- Gross income per year
- USD 59,250
- Operating costs per year
- USD 20,000
- Net income per year
- USD 39,250
- Net yield
- 8.7%
- Payback period
- 11.5 years
Five-year projection
| Year | Gross income per year | Operating costs per year | Net income per year | Cumulative net income |
|---|---|---|---|---|
| 1 | USD 59,250 | USD 20,000 | USD 39,250 | USD 39,250 |
| 2 | USD 59,250 | USD 20,000 | USD 39,250 | USD 78,500 |
| 3 | USD 59,250 | USD 20,000 | USD 39,250 | USD 117,750 |
| 4 | USD 59,250 | USD 20,000 | USD 39,250 | USD 157,000 |
| 5 | USD 59,250 | USD 20,000 | USD 39,250 | USD 196,250 |
Projections are illustrative estimates based on assumptions, including values you enter. They are not a guarantee of income, capital growth or returns, and they are not financial, tax or investment advice. Seek independent professional advice before making a decision.
Common questions
Are the rental projections guaranteed?
No. Projections are illustrations based on assumptions, not a promise of income. Change the occupancy in the calculator to see how sensitive the result is.
Can foreigners own property in Bali?
Foreign ownership of land is restricted in Indonesia. Leasehold and other structures are common; which one fits depends on your situation, so take independent legal advice.