Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 1Unit A1.4.13
Layout27 sq m, type A3 (block 1)
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,574
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 123,500
Down Payment from $ 12,350 (10%)
Rental Income Model
Purchase Price:
$123,500
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
13.1%
Payback Period:
7.7 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 $123,500 | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Property Value Growth | + $16,500 | + $20,700 | + $25,026 | + $29,482 | + $34,071 |
| 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 | $13,700 | $33,949 | $54,321 | $74,821 | $95,452 |
| ROI | 11.1% | 27.5% | 44.0% | 60.6% | 77.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 8, 2026 | 10% | $12,350 |
During Construction | |||
| 2Payment 2 | Nov 8, 2026 | 45% | $55,575 |
| 3Payment 3 | Dec 8, 2026 | 45% | $55,575 |