Interactive calculator
Model your investment
Move the sliders. See the math honestly.
$270,000
10 years
Not financial advice. Figures derived from public market data, Indonesian tax rates (BPHTB 5%, PPh 2.5%) and typical construction costs.
Exit value
$870,177
ROI
+170.9%
CAGR
+10.5%
Net profit
+$548,927
Total invested
$321,250
Cumulative cash flow by year
Y0
−$286,750
Y1
−$288,250
Y2
−$301,250
Y3
−$303,750
Y4
−$306,250
Y5
−$308,750
Y6
−$311,250
Y7
−$313,750
Y8
−$316,250
Y9
−$318,750
Y10
+$548,927
Net outflow
Net inflow