SquareSell
Elysium Eco City 27 sq m, type A3 (block 1) floor 1 plan
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 1
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 2
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 3
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 4
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 5
Sold

Apartment, 1 bedroom, 27 m²

Elysium Eco CityBlock 1Unit A.1.3.2
Layout
27 sq m, type A3 (block 1)
Bedrooms
1
Bathrooms
1
Living Area
27 m²
Price per m²
$ 4,074
Ceiling Height
3 m
Handover
March 2027
Finish
Turnkey
Ownership
Leasehold until 2053
$ 110,000
Down Payment from $ 11,000 (10%)

Rental Income Model

Purchase Price:

$110,000

ADR:

$80

Occupancy:

85%

Annual Net Income:

$16,133

ROI:

14.7%

Payback Period:

6.8 years

MonthlyYearly

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)

Up icon$1,344
Up icon$16,133

Resale Projection

Handover 2027
202820292030
Projected Sale PricePurchase Price $110,000$140,000$144,200$148,526$152,982$157,571
Property Value Growth+ $30,000+ $34,200+ $38,526+ $42,982+ $47,571
Cumulative Rental Income$0+ $16,133+ $32,266+ $48,399+ $64,532
Re-registration costs (2%)- $2,800- $2,884- $2,971- $3,060- $3,151
Total Net Profit
Up icon$27,200
Up icon$47,449
Up icon$67,821
Up icon$88,321
Up icon$108,952
ROI
Up icon24.7%
Up icon43.1%
Up icon61.7%
Up icon80.3%
Up icon99.0%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Nov 4, 202625%$27,500
During Construction
2Feb 4, 202775%$82,500
Incentives
Paid with rental income-10%$11,000