Reserved
Villa, 2 bedrooms, 195 m²
Lyvin Melasti VillasNew villas, lines F and GUnit F4
LayoutNew villa, line F · 2 bedrooms, ocean view
Bedrooms2
Bathrooms2
Living Area195 m²
Price per m²$ 3,456
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold until 2066
$ 674,000
Down Payment from $ 202,200 (30%)
Rental Income Model
Purchase Price:
$674,000
ADR:
$590
Occupancy:
70%
Annual Net Income:
$71,905
ROI:
10.7%
Payback Period:
9.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $12,562 | $150,745 |
Booking agency commission (12%) | -$1,507 | -$18,089 |
Operating expenses (15%) | -$1,884 | -$22,612 |
Management company share (20%) | -$2,512 | -$30,149 |
Dividend tax (5.3%) | -$666 | -$7,989 |
Net Income (Before Tax) | $5,992 | $71,905 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $674,000 | $674,000 | $735,604 | $802,838 | $876,217 | $956,303 |
| Property Value Growth | $0 | + $61,604 | + $128,838 | + $202,217 | + $282,303 |
| Cumulative Rental Income | $0 | + $71,905 | + $143,811 | + $215,716 | + $287,621 |
| Total Net Profit | $0 | $133,509 | $272,649 | $417,933 | $569,925 |
| ROI | 0.0% | 19.8% | 40.5% | 62.0% | 84.6% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $202,200 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $39,317 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $39,317 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $39,317 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $39,317 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $39,317 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $39,317 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $39,317 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $39,317 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $39,317 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $39,317 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $39,317 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $39,317 |