Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock V ApartmentsUnit V1.11
Layout27 sq m without kitchen, type V2
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,333
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 117,000
Down Payment from $ 11,700 (10%)
Rental Income Model
Purchase Price:
$117,000
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
13.8%
Payback Period:
7.3 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 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $117,000 | $145,000 | $149,350 | $153,831 | $158,445 | $163,199 |
| Property Value Growth | + $28,000 | + $32,350 | + $36,831 | + $41,445 | + $46,199 |
| Cumulative Rental Income | $0 | + $16,133 | + $32,266 | + $48,399 | + $64,532 |
| Re-registration costs (2%) | - $2,900 | - $2,987 | - $3,077 | - $3,169 | - $3,264 |
| Total Net Profit | $25,100 | $45,496 | $66,020 | $86,676 | $107,467 |
| ROI | 21.5% | 38.9% | 56.4% | 74.1% | 91.9% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 25% | $29,250 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 12.5% | $14,625 |
| 3Payment 3 | Apr 2, 2027 | 12.5% | $14,625 |
| 4Payment 4 | Jul 2, 2027 | 12.5% | $14,625 |
| 5Payment 5 | Oct 2, 2027 | 12.5% | $14,625 |
| 6Payment 6 | Jan 2, 2028 | 12.5% | $14,625 |
| 7Payment 7 | Apr 2, 2028 | 12.5% | $14,625 |
Incentives | |||
| Paid with rental income | -10% | $11,700 | |