SquareSell
Elysium Eco City 24m without a kitchen (type V1) floor 1 plan
Elysium Eco City 24m without a kitchen (type V1) gallery image 1
Elysium Eco City 24m without a kitchen (type V1) gallery image 2
Elysium Eco City 24m without a kitchen (type V1) gallery image 3
Elysium Eco City 24m without a kitchen (type V1) gallery image 4
Elysium Eco City 24m without a kitchen (type V1) gallery image 5

Apartment, 1 bedroom, 24 m²

Elysium Eco CityBlock V ApartmentsUnit V1.5
Layout
24m without a kitchen (type V1)
Bedrooms
1
Bathrooms
1
Living Area
24 m²
Price per m²
$ 4,146
Ceiling Height
2.7 m
Handover
December 2027
Finish
Turnkey
Ownership
Leasehold
$ 99,500
Down Payment from $ 24,875 (25%)

Rental Income Model

Purchase Price:

$99,500

ADR:

$65

Occupancy:

85%

Annual Net Income:

$13,108

ROI:

13.2%

Payback Period:

7.6 years

MonthlyYearly

Gross Rental Income

$1,681$20,166

Management fee (18%)

-$302-$3,630

Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)

-$286-$3,428

Net Income (Before Tax)

Up icon$1,092
Up icon$13,108

Resale Projection

Handover 2027
2028202920302031
Projected Sale Price$125,000$128,750$132,613$136,591$140,689
Re-registration costs (2%)- $2,500- $2,575- $2,652- $2,732- $2,814
Cumulative Net Rental Income$0$13,108$26,216$39,324$52,432
Total Net Profit
Up icon$23,000
Up icon$39,783
Up icon$56,676
Up icon$73,683
Up icon$90,807
ROI
Up icon23.1%
Up icon40.0%
Up icon57.0%
Up icon74.1%
Up icon91.3%

Payment Plans

Down Payment
1Sep 8, 202625%$24,875
During Construction
2Dec 8, 202610.71%$10,661
3Mar 8, 202710.71%$10,661
4Jun 8, 202710.71%$10,661
5Sep 8, 202710.71%$10,661
6Dec 8, 202710.71%$10,661
After Key Handover
7Mar 8, 202810.71%$10,661
8Jun 8, 202810.71%$10,661
Incentives
Paid with rental income-10%$9,950