Sold
Apartment, 1 bedroom, 83.2 m²
Lyvin UluwatuTower AUnit A02
LayoutTower A · 1-bedroom, upper level
Bedrooms1
Bathrooms1
Living Area83.2 m²
Price per m²$ 4,760
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2059
$ 396,000
Down Payment from $ 118,800 (30%)
Rental Income Model
Purchase Price:
$396,000
ADR:
$290
Occupancy:
76%
Annual Net Income:
$41,124
ROI:
10.4%
Payback Period:
9.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $6,704 | $80,446 |
Operating expenses (20%) | -$1,341 | -$16,089 |
Booking agency commission (9%) | -$603 | -$7,240 |
Management company share (14.2%) | -$952 | -$11,423 |
Dividend tax (5.68%) | -$381 | -$4,569 |
Net Income (Before Tax) | $3,427 | $41,124 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $396,000 | $396,000 | $426,571 | $459,502 | $494,976 | $533,188 |
| Property Value Growth | $0 | + $30,571 | + $63,502 | + $98,976 | + $137,188 |
| Cumulative Rental Income | $0 | + $41,124 | + $82,248 | + $123,372 | + $164,496 |
| Total Net Profit | $0 | $71,695 | $145,750 | $222,348 | $301,684 |
| ROI | 0.0% | 18.1% | 36.8% | 56.1% | 76.2% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $118,800 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 8.75% | $34,650 |
| 3Payment 3 | Apr 20, 2027 | 8.75% | $34,650 |
| 4Payment 4 | Jul 20, 2027 | 8.75% | $34,650 |
| 5Payment 5 | Oct 20, 2027 | 8.75% | $34,650 |
| 6Payment 6 | Jan 20, 2028 | 8.75% | $34,650 |
| 7Payment 7 | Apr 20, 2028 | 8.75% | $34,650 |
| 8Payment 8 | Jul 20, 2028 | 8.75% | $34,650 |
| 9Payment 9 | Oct 20, 2028 | 8.75% | $34,650 |