Apartment, 1 bedroom, 24 m²
Elysium Eco CityBlock V ApartmentsUnit V1.3
Layout24 sq m without kitchen, type V1
Bedrooms1
Bathrooms1
Living Area24 m²
Price per m²$ 4,250
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 102,000
Down Payment from $ 10,200 (10%)
Rental Income Model
Purchase Price:
$102,000
ADR:
$70
Occupancy:
85%
Annual Net Income:
$14,116
ROI:
13.8%
Payback Period:
7.2 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 $102,000 | $125,000 | $128,750 | $132,613 | $136,591 | $140,689 |
| Property Value Growth | + $23,000 | + $26,750 | + $30,613 | + $34,591 | + $38,689 |
| Cumulative Rental Income | $0 | + $14,116 | + $28,233 | + $42,349 | + $56,466 |
| Re-registration costs (2%) | - $2,500 | - $2,575 | - $2,652 | - $2,732 | - $2,814 |
| Total Net Profit | $20,500 | $38,291 | $56,193 | $74,208 | $92,340 |
| ROI | 20.1% | 37.5% | 55.1% | 72.8% | 90.5% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 25% | $25,500 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 12.5% | $12,750 |
| 3Payment 3 | Apr 2, 2027 | 12.5% | $12,750 |
| 4Payment 4 | Jul 2, 2027 | 12.5% | $12,750 |
| 5Payment 5 | Oct 2, 2027 | 12.5% | $12,750 |
| 6Payment 6 | Jan 2, 2028 | 12.5% | $12,750 |
| 7Payment 7 | Apr 2, 2028 | 12.5% | $12,750 |
Incentives | |||
| Paid with rental income | -10% | $10,200 | |