Sold
Villa, 2 bedrooms, 155.6 m²
Lyvin GardensGardens villasUnit A3
LayoutType A villa · 2 bedrooms
Bedrooms2
Bathrooms2
Living Area155.6 m²
Plot Area151.3 m²
Price per m²$ 3,406
HandoverJune 2027
FinishTurnkey
OwnershipLeasehold until 2062
$ 530,000
Down Payment from $ 159,000 (30%)
Rental Income Model
Purchase Price:
$530,000
ADR:
$340
Occupancy:
70%
Annual Net Income:
$45,346
ROI:
8.6%
Payback Period:
11.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,239 | $86,870 |
Booking agency commission (12%) | -$869 | -$10,424 |
Operating expenses (15%) | -$1,086 | -$13,031 |
Management company share (15%) | -$1,086 | -$13,031 |
Dividend tax (5.8%) | -$420 | -$5,038 |
Net Income (Before Tax) | $3,779 | $45,346 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $530,000 | $530,000 | $563,231 | $598,546 | $636,074 | $675,956 |
| Property Value Growth | $0 | + $33,231 | + $68,546 | + $106,074 | + $145,956 |
| Cumulative Rental Income | $0 | + $45,346 | + $90,692 | + $136,038 | + $181,385 |
| Total Net Profit | $0 | $78,577 | $159,238 | $242,113 | $327,341 |
| ROI | 0.0% | 14.8% | 30.0% | 45.7% | 61.8% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $159,000 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 35% | $185,500 |
| 3Payment 3 | Apr 20, 2027 | 35% | $185,500 |