Apartment Rental Return 20150723

1
RENTAL RETURN APARTMENT
TOWER 1 Type A (Ocean View) 1 Bed Room Apartment
Purchase Price
IDR IDR IDR
975,403,440 850,000
Nightly Rental
Maintenance Fee
6,000,000 per Anum 40 of Rental Income
Management and Marketing Fee
Gross Income
Net Income
Occupancy Rate
Gross Yield
Net Yield
IDR
IDR

40 50
124,100,000
12.72 15.90
68,460,000
7.02 8.93
155,125,000 186,150,000 217,175,000
87,075,000 105,690,000 124,305,000

60 70
19.08 22.27
10.84 12.74
2
RENTAL RETURN APARTMENT
TOWER 1 Type A (Ocean View) 2 Bed Room Apartment
Purchase Price
2,049,806,880 1,625,000 12,000,000 40
IDR
Nightly Rental
IDR
Maintenance Fee
IDR per Anum of Rental Income
Management and Marketing Fee
Gross Income
Net Income IDR
Occupancy Rate
Gross Yield
Net Yield
IDR
40 50
237,250,000
11.57 14.47
130,350,000
6.36 8.10

296,562,500 355,875,000
165,937,500
60 70
17.36 20.25
201,525,000 237,112,500
9.83

415,187,500
11.57
3
RENTAL RETURN APARTMENT
TOWER 1 Type A (Ocean View)
3 Bed Room Apartment Purchase Price
IDR 3,148,960,320
Nightly Rental
IDR IDR
2,500,000
Maintenance Fee
18,000,000 per Anum
Management and Marketing Fee
40 of Rental Income
Gross Income
Net Income
Occupancy Rate
Gross Yield 11.59
Net Yield 6.38
IDR
IDR
40 50 60
365,000,000
201,000,000

456,250,000 547,500,000
14.49
255,750,000 310,500,000
8.12
17.39
9.86
70
638,750,000
20.28
365,250,000
11.60

4
RENTAL RETURN APARTMENT
TOWER 1 Type B (Pool View)
1 Bed Room Apartment TW 1 B Purchase Price
IDR IDR IDR
881,614,800
Nightly Rental
700,000
Maintenance Fee
5,000,000 per Anum
Management and Marketing Fee
40 of Rental Income
Gross Income
Net Income
Occupancy Rate IDR
Gross Yield 11.59
Net Yield 6.39
IDR

40 50 60
102,200,000 127,750,000 153,300,000
56,320,000
14.49
71,650,000 86,980,000
8.13
17.39
9.87

70
178,850,000
20.29
102,310,000
11.60
5
RENTAL RETURN APARTMENT
TOWER 1 Type B (Pool View)
2 Bed Room Apartment Purchase Price
IDR 1,763,229,600
Nightly Rental
IDR IDR
1,400,000
Maintenance Fee
10,000,000
per Anum
Management and Marketing Fee
40
of Rental Income
Gross Income
Net Income
Occupancy Rate
Gross Yield
Net Yield
IDR
IDR

40 50 60 70
204,400,000 255,500,000 306,600,000 357,700,000
11.59 14.49 17.39 20.29
112,640,000 143,300,000 173,960,000 204,620,000
6.39 8.13 9.87 11.60
6
RENTAL RETURN APARTMENT
TOWER 1 Type B (Pool View) 3 Bed Room Apartment
Purchase Price
IDR 2,644,844,400
Nightly Rental
IDR IDR
2,100,000 15,000,000 40
Maintenance Fee
per Anum
Management and Marketing Fee
of Rental Income
Gross Income
Net Income
Occupancy Rate IDR
Gross Yield
Net Yield
IDR
40 50 60
306,600,000 383,250,000 459,900,000
11.59 14.49 17.39
168,960,000 214,950,000 260,940,000
6.39 8.13 9.87

70
536,550,000
20.29
306,930,000
11.60

7
RENTAL RETURN APARTMENT
TOWER 2 (Swimming Pool Ocean View, larger size)
1 Bed Room Apartment
Purchase Price
IDR 1,712,700,000
Nightly Rental
IDR IDR
1,350,000 7,000,000 40
Maintenance Fee
per Anum
Management and Marketing Fee
of Rental Income
Gross Income
Net Income
Occupancy Rate
Gross Yield
Net Yield
IDR
IDR

40 50 60 70
197,100,000 246,375,000 295,650,000 344,925,000
11.51 14.39 17.26 20.14
111,260,000 140,825,000 170,390,000 199,955,000
6.50 8.22 9.95 11.67
8
RENTAL RETURN APARTMENT
TOWER 2 (Swimming Pool Ocean View, larger size)
2 Bed Room Apartment
Purchase Price
IDR 3,474,900,000
Nightly Rental
IDR IDR
2,700,000
Maintenance Fee
14,000,000 per Anum
Management and Marketing Fee
40 of Rental Income
Gross Income
Net Income
Occupancy Rate
Gross Yield
Net Yield
IDR
IDR
40 50 60 70
394,200,000
11.34 14.18 17.02 19.85
222,520,000
6.40 8.11 9.81 11.51

492,750,000 591,300,000 689,850,000
281,650,000 340,780,000 399,910,000
9
RENTAL RETURN APARTMENT
TOWER 2 (Swimming Pool Ocean View, larger
size) 3 Bed Room Apartment
Purchase Price
IDR 5,360,850,000
Nightly Rental
IDR IDR
4,200,000
Maintenance Fee
21,000,000 per Anum
Management and Marketing Fee
40 of Rental Income
Gross Income
Net Income
Occupancy Rate
Gross Yield
Net Yield
IDR
IDR
40
613,200,000
14.30 17.87 21.45 25.02
346,920,000
6.47 8.19 9.90 11.62

50
766,500,000 919,800,000 1,073,100,000
438,900,000 530,880,000 622,860,000

60

70