Apartment, 1 bedroom, 143.1 m²
Lyvin UluwatuTower BUnit B212
LayoutTower B · Two-level 1-bedroom with balcony
Bedrooms1
Bathrooms1
Living Area143.1 m²
Price per m²$ 3,899
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2059
$ 558,000
Down Payment from $ 167,400 (30%)
Rental Income Model
Purchase Price:
$558,000
ADR:
$320
Occupancy:
76%
Annual Net Income:
$45,378
ROI:
8.1%
Payback Period:
12.3 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 $558,000 | $558,000 | $601,078 | $647,481 | $697,466 | $751,311 |
| Property Value Growth | $0 | + $43,078 | + $89,481 | + $139,466 | + $193,311 |
| Cumulative Rental Income | $0 | + $45,378 | + $90,756 | + $136,135 | + $181,513 |
| Total Net Profit | $0 | $88,456 | $180,237 | $275,601 | $374,824 |
| ROI | 0.0% | 15.9% | 32.3% | 49.4% | 67.2% |
Value GrowthRentProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 30% | $167,400 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 8.75% | $48,825 |
| 3Payment 3 | Apr 20, 2027 | 8.75% | $48,825 |
| 4Payment 4 | Jul 20, 2027 | 8.75% | $48,825 |
| 5Payment 5 | Oct 20, 2027 | 8.75% | $48,825 |
| 6Payment 6 | Jan 20, 2028 | 8.75% | $48,825 |
| 7Payment 7 | Apr 20, 2028 | 8.75% | $48,825 |
| 8Payment 8 | Jul 20, 2028 | 8.75% | $48,825 |
| 9Payment 9 | Oct 20, 2028 | 8.75% | $48,825 |