SquareSell
Lyvin Uluwatu Tower B · Two-level 1-bedroom floor 1 plan
Lyvin Uluwatu Tower B · Two-level 1-bedroom floor 2 plan
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 1
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 2
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 3
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 4
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 5
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 6
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 7
Lyvin Uluwatu Tower B · Two-level 1-bedroom gallery image 8

Apartment, 1 bedroom, 112.9 m²

Lyvin UluwatuTower BUnit B308
Layout
Tower B · Two-level 1-bedroom
Bedrooms
1
Bathrooms
1
Living Area
112.9 m²
Price per m²
$ 4,694
Handover
December 2028
Finish
Turnkey
Ownership
Leasehold until 2059
$ 530,000
Down Payment from $ 159,000 (30%)

Rental Income Model

Purchase Price:

$530,000

ADR:

$350

Occupancy:

76%

Annual Net Income:

$49,632

ROI:

9.4%

Payback Period:

10.7 years

MonthlyYearly

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)

Up icon$4,136
Up icon$49,632

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $530,000$530,000$570,916$614,991$662,468$713,611
Property Value Growth$0+ $40,916+ $84,991+ $132,468+ $183,611
Cumulative Rental Income$0+ $49,632+ $99,265+ $148,897+ $198,530
Total Net Profit
Up icon$0
Up icon$90,548
Up icon$184,256
Up icon$281,365
Up icon$382,140
ROI
Up icon0.0%
Up icon17.1%
Up icon34.8%
Up icon53.1%
Up icon72.1%
Value GrowthRentProfit

Payment Plans

Down Payment
1Oct 20, 202630%$159,000
During Construction
2Jan 20, 20278.75%$46,375
3Apr 20, 20278.75%$46,375
4Jul 20, 20278.75%$46,375
5Oct 20, 20278.75%$46,375
6Jan 20, 20288.75%$46,375
7Apr 20, 20288.75%$46,375
8Jul 20, 20288.75%$46,375
9Oct 20, 20288.75%$46,375