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
Sold

Apartment, 2 bedrooms, 114.5 m²

Lyvin UluwatuTower BUnit B305
Layout
Tower B · Two-level 2-bedroom
Bedrooms
2
Bathrooms
1
Living Area
114.5 m²
Price per m²
$ 4,410
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:

$370

Occupancy:

76%

Annual Net Income:

$52,469

ROI:

10.4%

Payback Period:

9.6 years

MonthlyYearly

Gross Rental Income

$8,553$102,638

Operating expenses (20%)

-$1,711-$20,528

Booking agency commission (9%)

-$770-$9,237

Management company share (14.2%)

-$1,215-$14,575

Dividend tax (5.68%)

-$486-$5,830

Net Income (Before Tax)

Up icon$4,372
Up icon$52,469

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+ $52,469+ $104,937+ $157,406+ $209,874
Total Net Profit
Up icon$0
Up icon$91,455
Up icon$185,919
Up icon$283,625
Up icon$384,824
ROI
Up icon0.0%
Up icon18.1%
Up icon36.8%
Up icon56.2%
Up icon76.2%
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