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

Apartment, 2 bedrooms, 114.1 m²

Lyvin UluwatuTower BUnit B209
Layout
Tower B · Two-level 2-bedroom
Bedrooms
2
Bathrooms
1
Living Area
114.1 m²
Price per m²
$ 4,426
Handover
December 2028
Finish
Turnkey
Ownership
Leasehold until 2059
$ 505,000
Down Payment from $ 151,500 (30%)

Rental Income Model

Purchase Price:

$505,000

ADR:

$330

Occupancy:

76%

Annual Net Income:

$46,796

ROI:

9.3%

Payback Period:

10.8 years

MonthlyYearly

Gross Rental Income

$7,629$91,542

Operating expenses (20%)

-$1,526-$18,308

Booking agency commission (9%)

-$687-$8,239

Management company share (14.2%)

-$1,083-$12,999

Dividend tax (5.68%)

-$433-$5,200

Net Income (Before Tax)

Up icon$3,900
Up icon$46,796

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $505,000$505,000$543,986$585,982$631,220$679,950
Property Value Growth$0+ $38,986+ $80,982+ $126,220+ $174,950
Cumulative Rental Income$0+ $46,796+ $93,593+ $140,389+ $187,185
Total Net Profit
Up icon$0
Up icon$85,782
Up icon$174,574
Up icon$266,608
Up icon$362,135
ROI
Up icon0.0%
Up icon17.0%
Up icon34.6%
Up icon52.8%
Up icon71.7%
Value GrowthRentProfit

Payment Plans

Down Payment
1Oct 20, 202630%$151,500
During Construction
2Jan 20, 20278.75%$44,188
3Apr 20, 20278.75%$44,188
4Jul 20, 20278.75%$44,188
5Oct 20, 20278.75%$44,188
6Jan 20, 20288.75%$44,188
7Apr 20, 20288.75%$44,188
8Jul 20, 20288.75%$44,188
9Oct 20, 20288.75%$44,188