Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms floor 1 plan

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms floor 2 plan

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 1

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 2

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 3

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 4

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 5

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 6

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 7

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 8

Lyvin Gardens Type D villa (D2, D4, D6) · 2 bedrooms gallery image 9

Sold

Villa, 2 bedrooms, 144 m²

Name: 2-bedroom Type D villa (D2, D4, D6) · 2 bedrooms D2 — Lyvin Gardens
Brand: Lyvin Gardens
SKU: villa-type-d-villa-d2-d4-d6-2-bedrooms-d2

Lyvin GardensGardens villasUnit D2

Layout

Type D villa (D2, D4, D6) · 2 bedrooms

Bedrooms

Bathrooms

Living Area

144 m²

Plot Area

136.3 m²

Handover

June 2027

Finish

Turnkey

Ownership

Leasehold until 2062

$ 0

Down Payment from $ 0 (30%)

Rental Income Model

Purchase Price:

$0

ADR:

$295

Occupancy:

70%

Annual Net Income:

$39,344

ROI:

0%

Payback Period:

0 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 Price	$0	$0	$0	$0	$0
Property Value Growth	$0	$0	$0	$0	$0
Cumulative Rental Income	$0	+ $39,344	+ $78,689	+ $118,033	+ $157,378
Total Net Profit	$0	$39,344	$78,689	$118,033	$157,378
ROI	0.0%	0.0%	0.0%	0.0%	0.0%

Value GrowthRentProfit

Payment Plans

Down Payment
1Payment 1	Oct 20, 2026	30%	$0
During Construction
2Payment 2	Jan 20, 2027	35%	$0
3Payment 3	Apr 20, 2027	35%	$0