Villa, 2 bedrooms, 195 m²
Lyvin Melasti VillasNew villas, lines F and GUnit G1
LayoutNew villa, line G · 2 bedrooms, hill view
Bedrooms2
Bathrooms2
Living Area195 m²
Price per m²$ 3,282
HandoverDecember 2029
FinishTurnkey
OwnershipLeasehold until 2066
$ 640,000
Down Payment from $ 192,000 (30%)
Rental Income Model
Purchase Price:
$640,000
ADR:
$550
Occupancy:
70%
Annual Net Income:
$67,030
ROI:
10.5%
Payback Period:
9.5 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $11,710 | $140,525 |
Booking agency commission (12%) | -$1,405 | -$16,863 |
Operating expenses (15%) | -$1,757 | -$21,079 |
Management company share (20%) | -$2,342 | -$28,105 |
Dividend tax (5.3%) | -$621 | -$7,448 |
Net Income (Before Tax) | $5,586 | $67,030 |
Resale Projection
Handover 2029 | 2030 | 2031 | 2032 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $640,000 | $640,000 | $698,496 | $762,339 | $832,016 | $908,063 |
| Property Value Growth | $0 | + $58,496 | + $122,339 | + $192,016 | + $268,063 |
| Cumulative Rental Income | $0 | + $67,030 | + $134,061 | + $201,091 | + $268,122 |
| Total Net Profit | $0 | $125,526 | $256,399 | $393,108 | $536,184 |
| ROI | 0.0% | 19.6% | 40.1% | 61.4% | 83.8% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $192,000 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 5.83% | $37,333 |
| 3Payment 3 | Apr 20, 2027 | 5.83% | $37,333 |
| 4Payment 4 | Jul 20, 2027 | 5.83% | $37,333 |
| 5Payment 5 | Oct 20, 2027 | 5.83% | $37,333 |
| 6Payment 6 | Jan 20, 2028 | 5.83% | $37,333 |
| 7Payment 7 | Apr 20, 2028 | 5.83% | $37,333 |
| 8Payment 8 | Jul 20, 2028 | 5.83% | $37,333 |
| 9Payment 9 | Oct 20, 2028 | 5.83% | $37,333 |
| 10Payment 10 | Jan 20, 2029 | 5.83% | $37,333 |
| 11Payment 11 | Apr 20, 2029 | 5.83% | $37,333 |
| 12Payment 12 | Jul 20, 2029 | 5.83% | $37,333 |
| 13Payment 13 | Oct 20, 2029 | 5.83% | $37,333 |