Apartment, 1 bedroom, 46.27 m²
Lyvin Bingin ResortHotel buildingUnit 34
LayoutA-North · studio, ocean view
Bedrooms1
Bathrooms1
Living Area46.27 m²
Price per m²$ 6,613
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 306,000
Down Payment from $ 91,800 (30%)
Rental Income Model
Purchase Price:
$306,000
ADR:
$372
Occupancy:
73%
Annual Net Income:
$44,495
ROI:
14.5%
Payback Period:
6.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,260 | $99,119 |
Operating expenses and booking commissions (37.65%) | -$3,110 | -$37,318 |
Dividend tax (6.24%) | -$515 | -$6,185 |
Management company share (11.22%) | -$927 | -$11,121 |
Net Income (Before Tax) | $3,708 | $44,495 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $306,000 | $306,000 | $333,968 | $364,493 | $397,808 | $434,167 |
| Property Value Growth | $0 | + $27,968 | + $58,493 | + $91,808 | + $128,167 |
| Cumulative Rental Income | $0 | + $44,495 | + $88,989 | + $133,484 | + $177,979 |
| Total Net Profit | $0 | $72,463 | $147,483 | $225,292 | $306,146 |
| ROI | 0.0% | 23.7% | 48.2% | 73.6% | 100.0% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $91,800 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $17,850 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $17,850 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $17,850 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $17,850 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $17,850 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $17,850 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $17,850 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $17,850 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $17,850 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $17,850 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $17,850 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $17,850 |