Elysium Eco City 25 sq m, type A1 — garden, 1st floor floor 1 plan

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 1

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 2

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 3

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 4

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 5

Blocked

Apartment, 1 bedroom, 25 m²

Name: 1-bedroom Apartment 25 sq m, type A1 — garden, 1st floor A1.1.14 — Elysium Eco City
Brand: Elysium Eco City
SKU: apartment-25-sq-m-type-a1-garden-1st-floor-a1-1-14
Price: 94500 USD
Availability: OutOfStock

Elysium Eco CityBlock 1Unit A1.1.14

Layout

25 sq m, type A1 — garden, 1st floor

Bedrooms

Bathrooms

Living Area

25 m²

Price per m²

$ 3,780

Ceiling Height

3.2 m

Handover

December 2026

Finish

Turnkey

Ownership

Leasehold until 2053

$ 94,500

Down Payment from $ 94,500 (100%)

Rental Income Model

Purchase Price:

$94,500

ADR:

$65

Occupancy:

85%

Annual Net Income:

$13,108

ROI:

13.9%

Payback Period:

7.2 years

	Monthly	Yearly
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)	$1,092	$13,108

Resale Projection

	Handover 2026	2027	2028	2029
Projected Sale PricePurchase Price $94,500	$94,500	$97,335	$100,255	$103,263	$106,361
Property Value Growth	$0	+ $2,835	+ $5,755	+ $8,763	+ $11,861
Cumulative Rental Income	$0	+ $13,108	+ $26,216	+ $39,324	+ $52,432
Re-registration costs (2%)	- $1,890	- $1,947	- $2,005	- $2,065	- $2,127
Total Net Profit	- $1,890	$13,996	$29,966	$46,022	$62,166
ROI	- 2.0%	14.8%	31.7%	48.7%	65.8%

Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Payment 1	Oct 23, 2026	100%	$94,500