Sold
Apartment, 1 bedroom, 112.8 m²
Lyvin UluwatuTower BUnit B306
LayoutTower B · Two-level 1-bedroom
Bedrooms1
Bathrooms1
Living Area112.8 m²
Price per m²$ 4,273
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2059
$ 482,000
Down Payment from $ 144,600 (30%)
Rental Income Model
Purchase Price:
$482,000
ADR:
$350
Occupancy:
76%
Annual Net Income:
$49,632
ROI:
10.3%
Payback Period:
9.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,091 | $97,090 |
Operating expenses (20%) | -$1,618 | -$19,418 |
Booking agency commission (9%) | -$728 | -$8,738 |
Management company share (14.2%) | -$1,149 | -$13,787 |
Dividend tax (5.68%) | -$460 | -$5,515 |
Net Income (Before Tax) | $4,136 | $49,632 |
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 | + $49,632 | + $99,265 | + $148,897 | + $198,530 |
| Total Net Profit | $0 | $86,843 | $176,558 | $269,368 | $365,511 |
| ROI | 0.0% | 18.0% | 36.6% | 55.9% | 75.8% |
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 |