Sold
Apartment, 1 bedroom, 110.2 m²
Lyvin UluwatuTower BUnit B206
LayoutTower B · Two-level 1-bedroom
Bedrooms1
Bathrooms1
Living Area110.2 m²
Price per m²$ 4,374
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2059
$ 482,000
Down Payment from $ 144,600 (30%)
Rental Income Model
Purchase Price:
$482,000
ADR:
$320
Occupancy:
76%
Annual Net Income:
$45,378
ROI:
9.4%
Payback Period:
10.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,397 | $88,768 |
Operating expenses (20%) | -$1,479 | -$17,754 |
Booking agency commission (9%) | -$666 | -$7,989 |
Management company share (14.2%) | -$1,050 | -$12,605 |
Dividend tax (5.68%) | -$420 | -$5,042 |
Net Income (Before Tax) | $3,782 | $45,378 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $482,000 | $482,000 | $519,210 | $559,293 | $602,471 | $648,982 |
| Property Value Growth | $0 | + $37,210 | + $77,293 | + $120,471 | + $166,982 |
| Cumulative Rental Income | $0 | + $45,378 | + $90,756 | + $136,135 | + $181,513 |
| Total Net Profit | $0 | $82,589 | $168,050 | $256,606 | $348,494 |
| ROI | 0.0% | 17.1% | 34.9% | 53.2% | 72.3% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $144,600 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 8.75% | $42,175 |
| 3Payment 3 | Apr 20, 2027 | 8.75% | $42,175 |
| 4Payment 4 | Jul 20, 2027 | 8.75% | $42,175 |
| 5Payment 5 | Oct 20, 2027 | 8.75% | $42,175 |
| 6Payment 6 | Jan 20, 2028 | 8.75% | $42,175 |
| 7Payment 7 | Apr 20, 2028 | 8.75% | $42,175 |
| 8Payment 8 | Jul 20, 2028 | 8.75% | $42,175 |
| 9Payment 9 | Oct 20, 2028 | 8.75% | $42,175 |