Apartment, 1 bedroom, 56 m²
Lyvin Bingin ResortHotel buildingUnit 51
LayoutB-East · suite, sunrise and hills view
Bedrooms1
Bathrooms1
Living Area56 m²
Price per m²$ 6,661
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 373,000
Down Payment from $ 111,900 (30%)
Rental Income Model
Purchase Price:
$373,000
ADR:
$384
Occupancy:
73%
Annual Net Income:
$45,930
ROI:
12.3%
Payback Period:
8.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,526 | $102,317 |
Operating expenses and booking commissions (37.65%) | -$3,210 | -$38,522 |
Dividend tax (6.24%) | -$532 | -$6,385 |
Management company share (11.22%) | -$957 | -$11,480 |
Net Income (Before Tax) | $3,828 | $45,930 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $373,000 | $373,000 | $407,092 | $444,300 | $484,909 | $529,230 |
| Property Value Growth | $0 | + $34,092 | + $71,300 | + $111,909 | + $156,230 |
| Cumulative Rental Income | $0 | + $45,930 | + $91,860 | + $137,790 | + $183,720 |
| Total Net Profit | $0 | $80,022 | $163,160 | $249,700 | $339,950 |
| ROI | 0.0% | 21.5% | 43.7% | 66.9% | 91.1% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $111,900 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $21,758 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $21,758 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $21,758 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $21,758 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $21,758 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $21,758 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $21,758 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $21,758 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $21,758 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $21,758 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $21,758 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $21,758 |