Apartment, 1 bedroom, 24.5 m²
Elysium Eco CityBlock V ApartmentsUnit V2.10
Layout24.55 м2 without kitchen (type V4) 2 этаж
Bedrooms1
Bathrooms1
Living Area24.5 m²
Price per m²$ 4,143
Ceiling Height2.7 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold
$ 101,500
Down Payment from $ 25,375 (25%)
Rental Income Model
Purchase Price:
$101,500
ADR:
$60
Occupancy:
85%
Annual Net Income:
$12,100
ROI:
11.9%
Payback Period:
8.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,551 | $18,615 |
Management fee (18%) | -$279 | -$3,351 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$264 | -$3,165 |
Net Income (Before Tax) | $1,008 | $12,100 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $130,000 | $133,900 | $137,917 | $142,055 | $146,316 |
| Re-registration costs (2%) | - $2,600 | - $2,678 | - $2,758 | - $2,841 | - $2,926 |
| Cumulative Net Rental Income | $0 | $12,100 | $24,200 | $36,299 | $48,399 |
| Total Net Profit | $25,900 | $41,822 | $57,858 | $74,013 | $90,289 |
| ROI | 25.5% | 41.2% | 57.0% | 72.9% | 89.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $25,375 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $10,875 |
| 3Payment 3 | Mar 8, 2027 | 10.71% | $10,875 |
| 4Payment 4 | Jun 8, 2027 | 10.71% | $10,875 |
| 5Payment 5 | Sep 8, 2027 | 10.71% | $10,875 |
| 6Payment 6 | Dec 8, 2027 | 10.71% | $10,875 |
After Key Handover | |||
| 7Payment 7 | Mar 8, 2028 | 10.71% | $10,875 |
| 8Payment 8 | Jun 8, 2028 | 10.71% | $10,875 |
Incentives | |||
| Paid with rental income | -10% | $10,150 | |