Apartment, 1 bedroom, 60.65 m²
Lyvin Bingin ResortHotel buildingUnit 39
LayoutB-East · suite, sunrise and hills view
Bedrooms1
Bathrooms1
Living Area60.65 m²
Price per m²$ 5,721
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 347,000
Down Payment from $ 104,100 (30%)
Rental Income Model
Purchase Price:
$347,000
ADR:
$310
Occupancy:
73%
Annual Net Income:
$37,079
ROI:
10.7%
Payback Period:
9.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,883 | $82,600 |
Operating expenses and booking commissions (37.65%) | -$2,592 | -$31,099 |
Dividend tax (6.24%) | -$430 | -$5,154 |
Management company share (11.22%) | -$772 | -$9,268 |
Net Income (Before Tax) | $3,090 | $37,079 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $347,000 | $347,000 | $378,716 | $413,330 | $451,109 | $492,340 |
| Property Value Growth | $0 | + $31,716 | + $66,330 | + $104,109 | + $145,340 |
| Cumulative Rental Income | $0 | + $37,079 | + $74,158 | + $111,237 | + $148,316 |
| Total Net Profit | $0 | $68,795 | $140,488 | $215,346 | $293,656 |
| ROI | 0.0% | 19.8% | 40.5% | 62.1% | 84.6% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $104,100 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $20,242 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $20,242 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $20,242 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $20,242 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $20,242 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $20,242 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $20,242 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $20,242 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $20,242 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $20,242 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $20,242 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $20,242 |