Blocked
Apartment, 1 bedroom, 28.3 m²
Elysium Eco CityBlock 1Unit A1.4.17
Layout27 sq m, type A3 (block 1)
Bedrooms1
Bathrooms1
Living Area28.3 m²
Price per m²$ 4,064
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 115,000
Down Payment from $ 115,000 (100%)
Rental Income Model
Purchase Price:
$115,000
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
14%
Payback Period:
7.1 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 $115,000 | $115,000 | $118,450 | $122,004 | $125,664 | $129,434 |
| Property Value Growth | $0 | + $3,450 | + $7,004 | + $10,664 | + $14,434 |
| Cumulative Rental Income | $0 | + $16,133 | + $32,266 | + $48,399 | + $64,532 |
| Re-registration costs (2%) | - $2,300 | - $2,369 | - $2,440 | - $2,513 | - $2,589 |
| Total Net Profit | - $2,300 | $17,214 | $36,829 | $56,549 | $76,377 |
| ROI | - 2.0% | 15.0% | 32.0% | 49.2% | 66.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 100% | $115,000 |