Lyvin Melasti Apartments Type B · 1 bedroom floor 1 plan

Lyvin Melasti Apartments Type B · 1 bedroom gallery image 1

Lyvin Melasti Apartments Type B · 1 bedroom gallery image 2

Lyvin Melasti Apartments Type B · 1 bedroom gallery image 3

Lyvin Melasti Apartments Type B · 1 bedroom gallery image 4

Lyvin Melasti Apartments Type B · 1 bedroom gallery image 5

Lyvin Melasti Apartments Type B · 1 bedroom gallery image 6

Apartment, 1 bedroom, 80.1 m²

Name: 1-bedroom Apartment Type B · 1 bedroom 18 — Lyvin Melasti Apartments
Brand: Lyvin Melasti Apartments
SKU: apartment-type-b-1-bedroom-18
Price: 415000 USD
Availability: InStock

Lyvin Melasti ApartmentsApartment buildingUnit 18

Layout

Type B · 1 bedroom

Bedrooms

Bathrooms

Living Area

80.1 m²

Price per m²

$ 5,181

Handover

March 2026

Finish

Turnkey

Ownership

Leasehold until 2062

$ 415,000

Down Payment from $ 415,000 (100%)

Rental Income Model

Purchase Price:

$415,000

ADR:

$373

Occupancy:

78%

Annual Net Income:

$44,909

ROI:

10.8%

Payback Period:

9.2 years

	Monthly	Yearly
Gross Rental Income	$8,849	$106,193
Service charge (5%)	-$442	-$5,310
Hotel tax (3.48%)	-$308	-$3,696
Booking platform commission (13%)	-$1,150	-$13,805
Operating expenses (19.79%)	-$1,751	-$21,016
Income tax (5.87%)	-$519	-$6,234
Management company share (10.57%)	-$935	-$11,225
Net Income (Before Tax)	$3,742	$44,909

Payment Plans

Down Payment
1Payment 1	Oct 20, 2026	100%	$415,000