Parameters
Purchase price (fixed)
$226,293
Rental ROI / year (%)
13.61%
Asset growth after 2027 (%/yr)
2.0%
Land cost (IDR / ara / year)
8.0M IDR
Land area (ara)
1.4 ara
Land price growth (%/yr)
5.0%
USD / IDR rate
16,000
Sale year
2034
Target leasehold remaining (yrs)
30 yrs
Lease expires
Dec 2054
Remaining at sale year
—
Years to extend
—
Rental payback period
—
Annual rental income
—
Asset value at sale
—
Extension cost
—
—
Projection
| Year | Asset value | Rental / yr | Cumul. rental | Lease left | Extend (yrs) | Land cost USD/yr | Extension cost | Ext. % of $226,293 | Payback |
|---|