Reserved
Apartment, 1 bedroom, 70.39 m²
Lyvin Bingin ResortHotel buildingUnit 46
LayoutC-North · large studio, panoramic ocean view
Bedrooms1
Bathrooms1
Living Area70.39 m²
Price per m²$ 7,274
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold
$ 512,000
Down Payment from $ 153,600 (30%)
Rental Income Model
Purchase Price:
$512,000
ADR:
$496
Occupancy:
73%
Annual Net Income:
$59,326
ROI:
11.6%
Payback Period:
8.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $11,013 | $132,159 |
Operating expenses and booking commissions (37.65%) | -$4,146 | -$49,758 |
Dividend tax (6.24%) | -$687 | -$8,247 |
Management company share (11.22%) | -$1,236 | -$14,828 |
Net Income (Before Tax) | $4,944 | $59,326 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $512,000 | $512,000 | $558,797 | $609,871 | $665,613 | $726,450 |
| Property Value Growth | $0 | + $46,797 | + $97,871 | + $153,613 | + $214,450 |
| Cumulative Rental Income | $0 | + $59,326 | + $118,653 | + $177,979 | + $237,305 |
| Total Net Profit | $0 | $106,123 | $216,523 | $331,592 | $451,755 |
| ROI | 0.0% | 20.7% | 42.3% | 64.8% | 88.2% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $153,600 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $29,867 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $29,867 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $29,867 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $29,867 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $29,867 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $29,867 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $29,867 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $29,867 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $29,867 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $29,867 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $29,867 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $29,867 |