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
Reserved

Apartment, 1 bedroom, 113.1 m²

Lyvin UluwatuTower BUnit B310
Layout
Tower B · Two-level 1-bedroom
Bedrooms
1
Bathrooms
1
Living Area
113.1 m²
Price per m²
$ 4,262
Handover
December 2028
Finish
Turnkey
Ownership
Leasehold 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

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 $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
Up icon$0
Up icon$86,843
Up icon$176,558
Up icon$269,368
Up icon$365,511
ROI
Up icon0.0%
Up icon18.0%
Up icon36.6%
Up icon55.9%
Up icon75.8%
Value GrowthRentProfit

Payment Plans

Down Payment
1Oct 20, 202630%$144,600
During Construction
2Jan 20, 20278.75%$42,175
3Apr 20, 20278.75%$42,175
4Jul 20, 20278.75%$42,175
5Oct 20, 20278.75%$42,175
6Jan 20, 20288.75%$42,175
7Apr 20, 20288.75%$42,175
8Jul 20, 20288.75%$42,175
9Oct 20, 20288.75%$42,175