Blocked
Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 1Unit A.1.3.12
Layout27 sq m, type A3 (block 1)
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,037
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 109,000
Down Payment from $ 109,000 (100%)
Rental Income Model
Purchase Price:
$109,000
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
14.8%
Payback Period:
6.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,068 | $24,820 |
Management fee (18%) | -$372 | -$4,468 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$352 | -$4,219 |
Net Income (Before Tax) | $1,344 | $16,133 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $109,000 | $109,000 | $112,270 | $115,638 | $119,107 | $122,680 |
| Property Value Growth | $0 | + $3,270 | + $6,638 | + $10,107 | + $13,680 |
| Cumulative Rental Income | $0 | + $16,133 | + $32,266 | + $48,399 | + $64,532 |
| Re-registration costs (2%) | - $2,180 | - $2,245 | - $2,313 | - $2,382 | - $2,454 |
| Total Net Profit | - $2,180 | $17,158 | $36,591 | $56,124 | $75,759 |
| ROI | - 2.0% | 15.7% | 33.6% | 51.5% | 69.5% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 100% | $109,000 |