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
Blocked

Apartment, 1 bedroom, 27 m²

Elysium Eco CityBlock 1Unit A1.2.17
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
December 2026
Finish
Turnkey
Ownership
Leasehold until 2053
$ 110,000
Down Payment from $ 84,502 (76.82%)

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 2026
202720282029
Projected Sale PricePurchase Price $110,000$110,000$113,300$116,699$120,200$123,806
Property Value Growth$0+ $3,300+ $6,699+ $10,200+ $13,806
Cumulative Rental Income$0+ $16,133+ $32,266+ $48,399+ $64,532
Re-registration costs (2%)- $2,200- $2,266- $2,334- $2,404- $2,476
Total Net Profit
Down icon- $2,200
Up icon$17,167
Up icon$36,631
Up icon$56,195
Up icon$75,862
ROI
Down icon- 2.0%
Up icon15.6%
Up icon33.3%
Up icon51.1%
Up icon69.0%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202676.82%$84,502
After Key Handover
2Jan 23, 202723.18%$25,498
Incentives
Paid with rental income-23.18%$25,498