Apartment, 1 bedroom, 59.91 m²
Lyvin Bingin ResortHotel buildingUnit 28
LayoutB-West · suite, sunset view
Bedrooms1
Bathrooms1
Living Area59.91 m²
Price per m²$ 5,458
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 327,000
Down Payment from $ 98,100 (30%)
Rental Income Model
Purchase Price:
$327,000
ADR:
$310
Occupancy:
73%
Annual Net Income:
$37,079
ROI:
11.3%
Payback Period:
8.8 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 $327,000 | $327,000 | $356,888 | $389,507 | $425,108 | $463,963 |
| Property Value Growth | $0 | + $29,888 | + $62,507 | + $98,108 | + $136,963 |
| Cumulative Rental Income | $0 | + $37,079 | + $74,158 | + $111,237 | + $148,316 |
| Total Net Profit | $0 | $66,967 | $136,665 | $209,345 | $285,279 |
| ROI | 0.0% | 20.5% | 41.8% | 64.0% | 87.2% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $98,100 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $19,075 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $19,075 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $19,075 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $19,075 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $19,075 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $19,075 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $19,075 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $19,075 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $19,075 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $19,075 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $19,075 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $19,075 |