Apartment, 1 bedroom, 46.27 m²
Lyvin Bingin ResortHotel buildingUnit 17
LayoutA-North · studio, ocean view
Bedrooms1
Bathrooms1
Living Area46.27 m²
Price per m²$ 6,030
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 279,000
Down Payment from $ 83,700 (30%)
Rental Income Model
Purchase Price:
$279,000
ADR:
$298
Occupancy:
73%
Annual Net Income:
$35,644
ROI:
12.8%
Payback Period:
7.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,617 | $79,402 |
Operating expenses and booking commissions (37.65%) | -$2,491 | -$29,895 |
Dividend tax (6.24%) | -$413 | -$4,955 |
Management company share (11.22%) | -$742 | -$8,909 |
Net Income (Before Tax) | $2,970 | $35,644 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $279,000 | $279,000 | $304,501 | $332,332 | $362,707 | $395,859 |
| Property Value Growth | $0 | + $25,501 | + $53,332 | + $83,707 | + $116,859 |
| Cumulative Rental Income | $0 | + $35,644 | + $71,287 | + $106,931 | + $142,574 |
| Total Net Profit | $0 | $61,144 | $124,619 | $190,638 | $259,433 |
| ROI | 0.0% | 21.9% | 44.7% | 68.3% | 93.0% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $83,700 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $16,275 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $16,275 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $16,275 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $16,275 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $16,275 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $16,275 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $16,275 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $16,275 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $16,275 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $16,275 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $16,275 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $16,275 |