Sold
Apartment, 1 bedroom, 78.7 m²
Lyvin UluwatuTower AUnit A09
LayoutTower A · 1-bedroom, lower level
Bedrooms1
Bathrooms1
Living Area78.7 m²
Price per m²$ 6,099
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2059
$ 480,000
Down Payment from $ 144,000 (30%)
Rental Income Model
Purchase Price:
$480,000
ADR:
$255
Occupancy:
76%
Annual Net Income:
$36,161
ROI:
7.5%
Payback Period:
13.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,895 | $70,737 |
Operating expenses (20%) | -$1,179 | -$14,147 |
Booking agency commission (9%) | -$531 | -$6,366 |
Management company share (14.2%) | -$837 | -$10,045 |
Dividend tax (5.68%) | -$335 | -$4,018 |
Net Income (Before Tax) | $3,013 | $36,161 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $480,000 | $480,000 | $517,056 | $556,973 | $599,971 | $646,289 |
| Property Value Growth | $0 | + $37,056 | + $76,973 | + $119,971 | + $166,289 |
| Cumulative Rental Income | $0 | + $36,161 | + $72,322 | + $108,482 | + $144,643 |
| Total Net Profit | $0 | $73,217 | $149,294 | $228,453 | $310,932 |
| ROI | 0.0% | 15.3% | 31.1% | 47.6% | 64.8% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $144,000 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 8.75% | $42,000 |
| 3Payment 3 | Apr 20, 2027 | 8.75% | $42,000 |
| 4Payment 4 | Jul 20, 2027 | 8.75% | $42,000 |
| 5Payment 5 | Oct 20, 2027 | 8.75% | $42,000 |
| 6Payment 6 | Jan 20, 2028 | 8.75% | $42,000 |
| 7Payment 7 | Apr 20, 2028 | 8.75% | $42,000 |
| 8Payment 8 | Jul 20, 2028 | 8.75% | $42,000 |
| 9Payment 9 | Oct 20, 2028 | 8.75% | $42,000 |