Villa, 2 bedrooms, 272 m²
Lyvin Melasti VillasCompleted villasUnit C1
LayoutVilla · 2 bedrooms, 272 m²
Bedrooms2
Bathrooms2
Living Area272 m²
Price per m²$ 3,585
HandoverJuly 2025
FinishTurnkey
OwnershipLeasehold until 2062
$ 975,000
Down Payment from $ 975,000 (100%)
Rental Income Model
Purchase Price:
$975,000
ADR:
$475
Occupancy:
65%
Annual Net Income:
$57,913
ROI:
5.9%
Payback Period:
16.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,391 | $112,694 |
Booking agency commission (9%) | -$845 | -$10,142 |
Operating expenses (13.9%) | -$1,305 | -$15,664 |
Management company share (20%) | -$1,878 | -$22,539 |
Dividend tax (5.71%) | -$536 | -$6,435 |
Net Income (Before Tax) | $4,826 | $57,913 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $975,000 | $975,000 | $1,064,115 | $1,161,375 | $1,267,525 | $1,383,377 |
| Property Value Growth | $0 | + $89,115 | + $186,375 | + $292,525 | + $408,377 |
| Cumulative Rental Income | $0 | + $57,913 | + $115,827 | + $173,740 | + $231,653 |
| Total Net Profit | $0 | $147,028 | $302,202 | $466,265 | $640,030 |
| ROI | 0.0% | 15.1% | 31.0% | 47.8% | 65.6% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $975,000 |