Villa, 2 bedrooms, 155.6 m²
Lyvin GardensGardens villasUnit B5
LayoutType B villa · 2 bedrooms
Bedrooms2
Bathrooms2
Living Area155.6 m²
Plot Area133.7 m²
Price per m²$ 3,021
HandoverJune 2027
FinishTurnkey
OwnershipLeasehold until 2062
$ 470,100
Down Payment from $ 141,030 (30%)
Rental Income Model
Purchase Price:
$470,100
ADR:
$295
Occupancy:
70%
Annual Net Income:
$39,344
ROI:
8.4%
Payback Period:
11.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,281 | $75,373 |
Booking agency commission (12%) | -$754 | -$9,045 |
Operating expenses (15%) | -$942 | -$11,306 |
Management company share (15%) | -$942 | -$11,306 |
Dividend tax (5.8%) | -$364 | -$4,372 |
Net Income (Before Tax) | $3,279 | $39,344 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $470,100 | $470,100 | $499,575 | $530,899 | $564,186 | $599,560 |
| Property Value Growth | $0 | + $29,475 | + $60,799 | + $94,086 | + $129,460 |
| Cumulative Rental Income | $0 | + $39,344 | + $78,689 | + $118,033 | + $157,378 |
| Total Net Profit | $0 | $68,820 | $139,488 | $212,119 | $286,838 |
| ROI | 0.0% | 14.6% | 29.7% | 45.1% | 61.0% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $141,030 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 35% | $164,535 |
| 3Payment 3 | Apr 20, 2027 | 35% | $164,535 |