Sold
Apartment, 1 bedroom, 48.38 m²
Lyvin Bingin ResortHotel buildingUnit 5
LayoutA-Gf · studio, garden and ocean view
Bedrooms1
Bathrooms1
Living Area48.38 m²
Price per m²$ 4,795
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 232,000
Down Payment from $ 69,600 (30%)
Rental Income Model
Purchase Price:
$232,000
ADR:
$248
Occupancy:
73%
Annual Net Income:
$29,663
ROI:
12.8%
Payback Period:
7.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,507 | $66,080 |
Operating expenses and booking commissions (37.65%) | -$2,073 | -$24,879 |
Dividend tax (6.24%) | -$344 | -$4,123 |
Management company share (11.22%) | -$618 | -$7,414 |
Net Income (Before Tax) | $2,472 | $29,663 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $232,000 | $232,000 | $253,205 | $276,348 | $301,606 | $329,173 |
| Property Value Growth | $0 | + $21,205 | + $44,348 | + $69,606 | + $97,173 |
| Cumulative Rental Income | $0 | + $29,663 | + $59,326 | + $88,989 | + $118,653 |
| Total Net Profit | $0 | $50,868 | $103,674 | $158,595 | $215,825 |
| ROI | 0.0% | 21.9% | 44.7% | 68.4% | 93.0% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $69,600 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $13,533 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $13,533 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $13,533 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $13,533 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $13,533 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $13,533 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $13,533 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $13,533 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $13,533 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $13,533 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $13,533 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $13,533 |