Apartment, 1 bedroom, 59.91 m²
Lyvin Bingin ResortHotel buildingUnit 12
LayoutB-West · suite, sunset view
Bedrooms1
Bathrooms1
Living Area59.91 m²
Price per m²$ 5,208
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 312,000
Down Payment from $ 93,600 (30%)
Rental Income Model
Purchase Price:
$312,000
ADR:
$285
Occupancy:
73%
Annual Net Income:
$34,089
ROI:
10.9%
Payback Period:
9.2 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 $312,000 | $312,000 | $340,517 | $371,640 | $405,608 | $442,681 |
| Property Value Growth | $0 | + $28,517 | + $59,640 | + $93,608 | + $130,681 |
| Cumulative Rental Income | $0 | + $34,089 | + $68,177 | + $102,266 | + $136,355 |
| Total Net Profit | $0 | $62,605 | $127,817 | $195,874 | $267,035 |
| ROI | 0.0% | 20.1% | 41.0% | 62.8% | 85.6% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $93,600 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $18,200 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $18,200 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $18,200 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $18,200 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $18,200 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $18,200 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $18,200 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $18,200 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $18,200 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $18,200 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $18,200 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $18,200 |