Blocked
Apartment, 1 bedroom, 28.3 m²
Elysium Eco CityBlock 1Unit A.1.3.17
Layout27 sq m, type A3 (block 1)
Bedrooms1
Bathrooms1
Living Area28.3 m²
Price per m²$ 3,494
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 98,875
Down Payment from $ 98,875 (100%)
Rental Income Model
Purchase Price:
$98,875
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
16.3%
Payback Period:
6.1 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 $98,875 | $98,875 | $101,841 | $104,896 | $108,043 | $111,285 |
| Property Value Growth | $0 | + $2,966 | + $6,021 | + $9,168 | + $12,410 |
| Cumulative Rental Income | $0 | + $16,133 | + $32,266 | + $48,399 | + $64,532 |
| Re-registration costs (2%) | - $1,978 | - $2,037 | - $2,098 | - $2,161 | - $2,226 |
| Total Net Profit | - $1,978 | $17,062 | $36,190 | $55,407 | $74,716 |
| ROI | - 2.0% | 17.3% | 36.6% | 56.0% | 75.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 100% | $98,875 |