Lyvin Melasti Apartments Type B (R) · 1 bedroom, corner floor 1 plan

Lyvin Melasti Apartments Type B (R) · 1 bedroom, corner gallery image 1

Lyvin Melasti Apartments Type B (R) · 1 bedroom, corner gallery image 2

Lyvin Melasti Apartments Type B (R) · 1 bedroom, corner gallery image 3

Lyvin Melasti Apartments Type B (R) · 1 bedroom, corner gallery image 4

Lyvin Melasti Apartments Type B (R) · 1 bedroom, corner gallery image 5

Lyvin Melasti Apartments Type B (R) · 1 bedroom, corner gallery image 6

Sold

Apartment, 1 bedroom, 80.1 m²

Name: 1-bedroom Apartment Type B (R) · 1 bedroom, corner 16 — Lyvin Melasti Apartments
Brand: Lyvin Melasti Apartments
SKU: apartment-type-b-r-1-bedroom-corner-16

Lyvin Melasti ApartmentsApartment buildingUnit 16

Layout

Type B (R) · 1 bedroom, corner

Bedrooms

Bathrooms

Living Area

80.1 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

	Monthly	Yearly
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)	$4,094	$49,123

Payment Plans

Down Payment
1Payment 1	Oct 20, 2026	100%	$0