PECATU · ID RR-5712

Lyvin Melasti: two-bedroom apartment, 195 m², in Melasti, Pecatu

Rp 10.78 bn buys 195 m² (≈ 2,100 sq ft) of two-bedroom apartment, about 100 m² per bedroom, in Lyvin Melasti. Leasehold lasts 36 years with a priority option to extend by 50. Ocean views come with the plan. The developer's handover date is still open on our side.

وحدة في Lyvin Melasti · الوحدات المعروضة: 2

  • Leasehold 36 + 50 years
  • Handover stated for 2026
  • Ocean view
  • 2bedrooms
  • 195 m²size
  • Leasehold36 + 50 years
  • 02.2026handover per the developer

العقار

What you get

Call it a villa that happens to be an apartment. With roughly 100 m² per bedroom, the 195 m² unit leaves space for a wide living room and terraces. It is the middle type in Lyvin Melasti.

Families and two couples sharing a trip fit here, for stays of two or three weeks. Size and view are the strengths. The ticket is the weakness: a pricier unit takes longer to turn over than a small apartment. We've asked for the finish list and the engineering specs.

For the model we use about Rp 3.7 million a night, in line with large southern Bukit apartments. Occupancy runs 80% in the base case, 70% cautious and 90% strong. Spend 16% of revenue on operating costs and about Rp 912 million a year remains: 8.5% of the price.

حساب هذا العقار

عائد Lyvin Melasti · 2BR apartment: الإجمالي والصافي

The developer doesn't publish a yield for this unit. Below is our model, built on a rate near Rp 3.7 million a night, then reduced by operating costs.

إجمالي 10.1%≈ 1.09 مليار روبية سنوياً بإشغال 80% و3.7 مليون روبية لليلة صافٍ 8.5%≈ 912 مليون روبية سنوياً · الاسترداد خلال ≈ 11.8 سنة
  • إيراد الإيجار الإجمالي1.09 مليار روبية10.1% من السعر · سعر الليلة 3.7 مليون روبية، الإشغال 80%
  • Operating costs174 مليون روبية16% of revenue
  • الصافي لك912 مليون روبية8.5% من السعر · الاسترداد خلال ≈ 11.8 سنة
سيناريوهات الإشغال: Lyvin Melasti · 2BR apartment
الإشغالالدخل الإجماليالمصاريف 16%الصافي% من السعرفترة استرداد رأس المال
70%cautious950 مليون روبية152 مليون روبية798 مليون روبية7.4%13.5 سنة
80%base1.09 مليار روبية174 مليون روبية912 مليون روبية8.5%11.8 سنة
90%strong1.22 مليار روبية195 مليون روبية1.03 مليار روبية9.5%10.5 سنة

We model 80% occupancy as the base, 70% as the cautious case and 90% as the strong case, always with a professional manager.

من أين الأرقام

أرقام المطور
لا تذكر مواد المطور أي عائد، لذلك يعتمد النموذج على بيانات السوق وحدها.
سعر الليلة
3.7 مليون روبية، تقديرنا للمنطقة: بناءً على عقارات مماثلة في المنطقة تُدار باحتراف، مع تعديلها بحسب نوع العقار ومساحته ومستوى التشطيب.
نسبة الإشغال
بلغ متوسط إشغال فنادق بالي 73.2% في 2025 (Horwath HTL / C9 Hotelworks). للعقارات المؤجرة عبر شركة إدارة محترفة نحسب ثلاثة سيناريوهات: متحفظ 70%، وأساسي 80%، وقوي 90%.
المصاريف
16% من الإيراد: المصاريف التشغيلية للعقار.
عقارات مماثلة
Keluoli Villas Bingin · 3BR villa: 9.1% صافٍ بإشغال 80%; Lyvin Bingin Villas · 3BR villa: 8.8% صافٍ بإشغال 78%; Lyvin Melasti · 1BR apartment: 8.6% صافٍ بإشغال 80%.
التقارير والبيانات
Horwath HTL / C9 Hotelworks — Bali Hotel & Branded Residences 2026 (مارس 2026); Colliers — Bali Hotel Market Report Q2 2026; تقريرنا عن سوق بالي 2026; عائد الفلل في كانجو وبيريرينان.

هذا تقدير من Rise Real Bali، وليس ضماناً للدخل. نعيد حساب سعر الليلة والإشغال لوحدتك ولشركة الإدارة التي تختارها؛ وبيانات العقار من مواد المطوّر. منهجيتنا وما لا نضمنه مشروحان في المعلومات القانونية.

اطلب الحساب عبر واتساب

الملكية

الملكية وما تحصل عليه فعلاً

Leasehold, 36 years plus a priority 50-year extension, is how Lyvin offers this apartment. We measure the remaining term from handover and record the extension terms in your lease. PPJB first, notarized lease second. The developer still owes us the permit number and the zoning extract.

الملكية والتراخيص: Lyvin Melasti · 2BR apartment
Form of ownershipLeaseholdForeigners can't hold freehold (Hak Milik) in their own name. The legal routes are leasehold, a right-to-use title (Hak Pakai) for residents with a stay permit, and a foreign-owned company (PT PMA) holding a right to build (HGB).
Lease term36 + 50 yearsThe base term is 36 years, and the developer attaches a priority right to extend for 50. Remaining years count from handover, and the extension goes into the contract.
ZoningTo confirmThe RDTR extract tells us what the plot may be used for. It arrives before your deposit.
Building approval (PBG)To confirmPermit number and extract are on our request list, due before any deposit.
DeveloperLyvin, legal entity to confirmWe look at the company that stands behind the project and at what it has built.
Certificate of occupancy (SLF)To confirmThe regency licenses rentals only after an SLF. We ask for the project status in writing before you pay.
Short-term rental license (NIB)To confirmAirbnb, Booking.com and other platforms are removing villas that don't hold a valid rental license (NIB). Until this property gets its license, we model long-term rental only.
Indonesian nomineeNot usedPutting the property in a local person's name is a criminal risk under Perda 4/2026, and you can lose the asset in a dispute. We don't handle these deals.
Developer escrowNone, the market works without itYour protection is the structure: payments tied to verified construction stages and a late-delivery penalty in the contract.
Furniture and handoverTo confirmA furniture and appliance list becomes an appendix to your contract.
Before you pay a deposit, we check the land, the permits and who is selling, then hand you a written report that lists anything still open.
Gusti Ayuوسيطة عقارية · Rise Real Bali
على واتساب

هلا، معك جوستي. أرسل لك قائمة الأسعار الكاملة وخطة السداد لـ Lyvin Melasti · 2BR apartment؟

اترك رقمك على واتساب وأرسلها لك اليوم، مع حساب العائد الصافي.

الشروط

جدول دفعات Lyvin Melasti · 2BR apartment

  1. ReservationA reservation deposit holds the unit; we're confirming the amount.
  2. First installment30% of the contract price.
  3. BalanceThe developer gives no schedule or dates, so we request them for this unit.
  4. HandoverYour final payment is released against the full document pack.

Only the 30% down payment comes from the developer. We fix the full schedule in the PPJB after due diligence.

الموقع

الموقع: Melasti · Pecatu

Southern Bukit at Melasti gives you ocean and room to breathe. It rewards a large apartment. It punishes anyone who wants dinner without a car.

Lyvin Melasti 2BR: terraced block and pool at sunset
Pecatu · Badung · Melasti
  • Melasti Beach (straight line)≈ 2.5 km
  • Pandawa Beach (straight line)≈ 5 km
  • Uluwatu Temple (straight line)≈ 6.5 km
  • Ngurah Rai Airport (straight line)≈ 10.5 km

Families pick Melasti for quiet and a nearby beach, then drive for groceries and restaurants.

Melasti · Pecatu · خريطة Google

دليل المنطقة وكل عقاراتها

ما القريب

الحي والمحيط

ضمن 1 كم من العقار

  • 6hotels
  • 4restaurants
  • 2sights
  • 1bar
  • 1gym

الأقرب

  • Luz-Ita sunshine villashotel · 293 m
  • Prasana Villas by Arjanihotel · 524 m
  • Savaya Balibar · 818 m
  • Alila Villashotel · 836 m
  • Alila Villas Uluwatuhotel · 856 m
  • Cirerestaurant · 921 m
  • close. private resortsight · 928 m
  • Villa Valeriahotel · 992 m

الأماكن والمسافات: بيانات OpenStreetMap، © مساهمو OpenStreetMap. المسافات بخط مستقيم من العقار.

إجابات مباشرة

أسئلة عن Lyvin Melasti · 2BR apartment

What does Rise Real Bali charge for the Lyvin Melasti 2BR?

Nothing. Lyvin's price list sets what you pay, and the developer funds our commission. We absorb the cost of checks before your deposit: the 36-year lease and 50-year priority extension, a zoning extract, the company behind the project and the building approval number.

Can I buy the 195 m² Lyvin Melasti apartment from abroad?

Yes. Watch the apartment over video, then let a notary sign on your behalf under a power of attorney. We take the unit over locally. Once the 30% installment is in, we request the schedule for the balance, verify each stage, and send the final payment against the full paperwork.

How did you reach the yield figures for the Lyvin Melasti 2BR?

We take about Rp 3.7 million a night, in line with big southern Bukit apartments, and scale for roughly 100 m² per bedroom. Base occupancy is 80%. Operating costs absorb 16% of revenue, which leaves around Rp 912 million a year, or 8.5% of the price. It remains an estimate.

Who is the Lyvin Melasti 2BR for?

It suits a family or two couples renting for two to three weeks, and an owner who wants space plus a view. Because the price is higher, the unit turns over more slowly than a one-bedroom. Check the yield cases above before you decide.

العقارات

عقارات مشابهة

شاهد كل العقارات ←