Villa, 2 bedrooms, 155.6 m²
Lyvin GardensGardens villasUnit C3
LayoutType C villa · 2 bedrooms
Bedrooms2
Bathrooms2
Living Area155.6 m²
Plot Area151.3 m²
Price per m²$ 3,194
HandoverJune 2027
FinishTurnkey
OwnershipLeasehold until 2062
$ 497,000
Down Payment from $ 149,100 (30%)
Rental Income Model
Purchase Price:
$497,000
ADR:
$310
Occupancy:
70%
Annual Net Income:
$41,345
ROI:
8.3%
Payback Period:
12 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,600 | $79,205 |
Booking agency commission (12%) | -$792 | -$9,505 |
Operating expenses (15%) | -$990 | -$11,881 |
Management company share (15%) | -$990 | -$11,881 |
Dividend tax (5.8%) | -$383 | -$4,594 |
Net Income (Before Tax) | $3,445 | $41,345 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $497,000 | $497,000 | $528,162 | $561,278 | $596,470 | $633,868 |
| Property Value Growth | $0 | + $31,162 | + $64,278 | + $99,470 | + $136,868 |
| Cumulative Rental Income | $0 | + $41,345 | + $82,690 | + $124,035 | + $165,380 |
| Total Net Profit | $0 | $72,507 | $146,968 | $223,505 | $302,248 |
| ROI | 0.0% | 14.6% | 29.6% | 45.0% | 60.8% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $149,100 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 35% | $173,950 |
| 3Payment 3 | Apr 20, 2027 | 35% | $173,950 |