Villa, 2 bedrooms, 144.5 m²
Lyvin GardensGardens villasUnit D5
LayoutType D villa (D1, D3, D5) · 2 bedrooms
Bedrooms2
Bathrooms2
Living Area144.5 m²
Plot Area130.5 m²
Price per m²$ 2,976
HandoverJune 2027
FinishTurnkey
OwnershipLeasehold until 2062
$ 430,000
Down Payment from $ 129,000 (30%)
Rental Income Model
Purchase Price:
$430,000
ADR:
$295
Occupancy:
70%
Annual Net Income:
$39,344
ROI:
9.1%
Payback Period:
10.9 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 $430,000 | $430,000 | $456,961 | $485,612 | $516,060 | $548,417 |
| Property Value Growth | $0 | + $26,961 | + $55,612 | + $86,060 | + $118,417 |
| Cumulative Rental Income | $0 | + $39,344 | + $78,689 | + $118,033 | + $157,378 |
| Total Net Profit | $0 | $66,305 | $134,301 | $204,094 | $275,795 |
| ROI | 0.0% | 15.4% | 31.2% | 47.5% | 64.1% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $129,000 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 35% | $150,500 |
| 3Payment 3 | Apr 20, 2027 | 35% | $150,500 |