FINANCIAL PROJECTION

Initial investment : $275.000

OCCUPANCY RATE>
50% 71%  85%
Break even11,3 years7,6 years6,3 years
Annual growth
4,4% 4,4% 4,4%
Annual ROI6,9% 10,3% 12,5%
Daily net income
$190$190$190
Gross annual income$34.200
$48.564$58.140
PPN taxes 10%
$3420
$4415
$5285
Annual operational cost
$15.103
$20.271
$23.772
ANNUAL NET INCOME 
$19.097
$28.293
$34.368
Annual value growth
$14.400
$12.000$12.000
TOTAL INCOME OVER THE PERIOD
$477.435
$707.328
$859.190

✱ average occupancy rate in Bali between 2015 and 2019