Apartment, 1 bedroom, 24.5 m²
Elysium Eco CityBlock V ApartmentsUnit V2.10
Layout24.5 sq m without kitchen, type V4 — 2nd floor
Bedrooms1
Bathrooms1
Living Area24.5 m²
Price per m²$ 4,245
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 104,000
Down Payment from $ 10,400 (10%)
Rental Income Model
Purchase Price:
$104,000
ADR:
$70
Occupancy:
85%
Annual Net Income:
$14,116
ROI:
13.6%
Payback Period:
7.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,810 | $21,718 |
Management fee (18%) | -$326 | -$3,909 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$308 | -$3,692 |
Net Income (Before Tax) | $1,176 | $14,116 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $104,000 | $130,000 | $133,900 | $137,917 | $142,055 | $146,316 |
| Property Value Growth | + $26,000 | + $29,900 | + $33,917 | + $38,055 | + $42,316 |
| Cumulative Rental Income | $0 | + $14,116 | + $28,233 | + $42,349 | + $56,466 |
| Re-registration costs (2%) | - $2,600 | - $2,678 | - $2,758 | - $2,841 | - $2,926 |
| Total Net Profit | $23,400 | $41,338 | $59,391 | $77,563 | $95,855 |
| ROI | 22.5% | 39.7% | 57.1% | 74.6% | 92.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 25% | $26,000 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 12.5% | $13,000 |
| 3Payment 3 | Apr 2, 2027 | 12.5% | $13,000 |
| 4Payment 4 | Jul 2, 2027 | 12.5% | $13,000 |
| 5Payment 5 | Oct 2, 2027 | 12.5% | $13,000 |
| 6Payment 6 | Jan 2, 2028 | 12.5% | $13,000 |
| 7Payment 7 | Apr 2, 2028 | 12.5% | $13,000 |
Incentives | |||
| Paid with rental income | -10% | $10,400 | |