SquareSell
Lyvin Melasti Apartments Type A · 1 bedroom with private pool floor 1 plan
Lyvin Melasti Apartments Type A · 1 bedroom with private pool gallery image 1
Lyvin Melasti Apartments Type A · 1 bedroom with private pool gallery image 2
Lyvin Melasti Apartments Type A · 1 bedroom with private pool gallery image 3
Lyvin Melasti Apartments Type A · 1 bedroom with private pool gallery image 4
Lyvin Melasti Apartments Type A · 1 bedroom with private pool gallery image 5
Lyvin Melasti Apartments Type A · 1 bedroom with private pool gallery image 6
Lyvin Melasti Apartments Type A · 1 bedroom with private pool gallery image 7
Sold

Apartment, 1 bedroom, 116.5 m²

Lyvin Melasti ApartmentsApartment buildingUnit 7
Layout
Type A · 1 bedroom with private pool
Bedrooms
1
Bathrooms
1
Living Area
116.5 m²
Handover
March 2026
Finish
Turnkey
Ownership
Leasehold until 2062
$ 0
Down Payment from $ 0 (100%)

Rental Income Model

Purchase Price:

$0

ADR:

$408

Occupancy:

78%

Annual Net Income:

$49,123

ROI:

0%

Payback Period:

0 years

MonthlyYearly

Gross Rental Income

$9,680$116,158

Service charge (5%)

-$484-$5,808

Hotel tax (3.48%)

-$337-$4,042

Booking platform commission (13%)

-$1,258-$15,100

Operating expenses (19.79%)

-$1,916-$22,988

Income tax (5.87%)

-$568-$6,818

Management company share (10.57%)

-$1,023-$12,278

Net Income (Before Tax)

Up icon$4,094
Up icon$49,123

Payment Plans

Down Payment
1Oct 20, 2026100%$0