Apartment, 1 bedroom, 60.65 m²
Lyvin Bingin ResortHotel buildingUnit 24
LayoutB-East · suite, sunrise and hills view
Bedrooms1
Bathrooms1
Living Area60.65 m²
Price per m²$ 5,326
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 323,000
Down Payment from $ 96,900 (30%)
Rental Income Model
Purchase Price:
$323,000
ADR:
$285
Occupancy:
73%
Annual Net Income:
$34,089
ROI:
10.6%
Payback Period:
9.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,328 | $75,938 |
Operating expenses and booking commissions (37.65%) | -$2,383 | -$28,591 |
Dividend tax (6.24%) | -$395 | -$4,739 |
Management company share (11.22%) | -$710 | -$8,520 |
Net Income (Before Tax) | $2,841 | $34,089 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $323,000 | $323,000 | $352,522 | $384,743 | $419,908 | $458,288 |
| Property Value Growth | $0 | + $29,522 | + $61,743 | + $96,908 | + $135,288 |
| Cumulative Rental Income | $0 | + $34,089 | + $68,177 | + $102,266 | + $136,355 |
| Total Net Profit | $0 | $63,611 | $129,920 | $199,174 | $271,643 |
| ROI | 0.0% | 19.7% | 40.2% | 61.7% | 84.1% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $96,900 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $18,842 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $18,842 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $18,842 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $18,842 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $18,842 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $18,842 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $18,842 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $18,842 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $18,842 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $18,842 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $18,842 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $18,842 |