SquareSell
Lyvin Melasti Apartments Type B (L) · 1 bedroom, corner floor 1 plan
Lyvin Melasti Apartments Type B (L) · 1 bedroom, corner gallery image 1
Lyvin Melasti Apartments Type B (L) · 1 bedroom, corner gallery image 2
Lyvin Melasti Apartments Type B (L) · 1 bedroom, corner gallery image 3
Lyvin Melasti Apartments Type B (L) · 1 bedroom, corner gallery image 4
Lyvin Melasti Apartments Type B (L) · 1 bedroom, corner gallery image 5
Lyvin Melasti Apartments Type B (L) · 1 bedroom, corner gallery image 6

Apartment, 1 bedroom, 80.1 m²

Lyvin Melasti ApartmentsApartment buildingUnit 17
Layout
Type B (L) · 1 bedroom, corner
Bedrooms
1
Bathrooms
1
Living Area
80.1 m²
Price per m²
$ 5,493
Handover
March 2026
Finish
Turnkey
Ownership
Leasehold until 2062
$ 440,000
Down Payment from $ 440,000 (100%)

Rental Income Model

Purchase Price:

$440,000

ADR:

$445

Occupancy:

78%

Annual Net Income:

$53,578

ROI:

12.2%

Payback Period:

8.2 years

MonthlyYearly

Gross Rental Income

$10,558$126,692

Service charge (5%)

-$528-$6,335

Hotel tax (3.48%)

-$367-$4,409

Booking platform commission (13%)

-$1,372-$16,470

Operating expenses (19.79%)

-$2,089-$25,072

Income tax (5.87%)

-$620-$7,437

Management company share (10.57%)

-$1,116-$13,391

Net Income (Before Tax)

Up icon$4,465
Up icon$53,578

Payment Plans

Down Payment
1Oct 20, 2026100%$440,000