Lyvin Uluwatu Tower B · Single-level 1-bedroom floor 1 plan

Lyvin Uluwatu Tower B · Single-level 1-bedroom gallery image 1

Lyvin Uluwatu Tower B · Single-level 1-bedroom gallery image 2

Lyvin Uluwatu Tower B · Single-level 1-bedroom gallery image 3

Lyvin Uluwatu Tower B · Single-level 1-bedroom gallery image 4

Lyvin Uluwatu Tower B · Single-level 1-bedroom gallery image 5

Lyvin Uluwatu Tower B · Single-level 1-bedroom gallery image 6

Sold

Apartment, 1 bedroom, 80.5 m²

Name: 1-bedroom Apartment Tower B · Single-level 1-bedroom B103 — Lyvin Uluwatu
Brand: Lyvin Uluwatu
SKU: apartment-tower-b-single-level-1-bedroom-b103

Lyvin UluwatuTower BUnit B103

Layout

Tower B · Single-level 1-bedroom

Bedrooms

Bathrooms

Living Area

80.5 m²

Handover

December 2028

Finish

Turnkey

Ownership

Leasehold until 2059

$ 0

Down Payment from $ 0 (30%)

Rental Income Model

Purchase Price:

$0

ADR:

$290

Occupancy:

76%

Annual Net Income:

$41,124

ROI:

0%

Payback Period:

0 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 Price	$0	$0	$0	$0	$0
Property Value Growth	$0	$0	$0	$0	$0
Cumulative Rental Income	$0	+ $41,124	+ $82,248	+ $123,372	+ $164,496
Total Net Profit	$0	$41,124	$82,248	$123,372	$164,496
ROI	0.0%	0.0%	0.0%	0.0%	0.0%

Value GrowthRentProfit

Payment Plans

Down Payment
1Payment 1	Oct 20, 2026	30%	$0
During Construction
2Payment 2	Jan 20, 2027	8.75%	$0
3Payment 3	Apr 20, 2027	8.75%	$0
4Payment 4	Jul 20, 2027	8.75%	$0
5Payment 5	Oct 20, 2027	8.75%	$0
6Payment 6	Jan 20, 2028	8.75%	$0
7Payment 7	Apr 20, 2028	8.75%	$0
8Payment 8	Jul 20, 2028	8.75%	$0
9Payment 9	Oct 20, 2028	8.75%	$0