SquareSell
Elysium Eco City 27m without a kitchen (type V2) floor 1 plan
Elysium Eco City 27m without a kitchen (type V2) gallery image 1
Elysium Eco City 27m without a kitchen (type V2) gallery image 2
Elysium Eco City 27m without a kitchen (type V2) gallery image 3
Elysium Eco City 27m without a kitchen (type V2) gallery image 4
Elysium Eco City 27m without a kitchen (type V2) gallery image 5
Elysium Eco City 27m without a kitchen (type V2) gallery image 6
Elysium Eco City 27m without a kitchen (type V2) gallery image 7
Elysium Eco City 27m without a kitchen (type V2) gallery image 8

Apartment, 1 bedroom, 27 m²

Elysium Eco CityBlock V ApartmentsUnit V1.13
Layout
27m without a kitchen (type V2)
Bedrooms
1
Bathrooms
1
Living Area
27 m²
Price per m²
$ 3,870
Ceiling Height
2.7 m
Handover
December 2027
Finish
Turnkey
Ownership
Leasehold
$ 104,500
Down Payment from $ 26,125 (25%)

Rental Income Model

Purchase Price:

$104,500

ADR:

$75

Occupancy:

85%

Annual Net Income:

$15,125

ROI:

14.5%

Payback Period:

6.9 years

MonthlyYearly

Gross Rental Income

$1,939$23,269

Management fee (18%)

-$349-$4,188

Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)

-$330-$3,956

Net Income (Before Tax)

Up icon$1,260
Up icon$15,125

Resale Projection

Handover 2027
2028202920302031
Projected Sale Price$145,000$149,350$153,831$158,445$163,199
Re-registration costs (2%)- $2,900- $2,987- $3,077- $3,169- $3,264
Cumulative Net Rental Income$0$15,125$30,249$45,374$60,499
Total Net Profit
Up icon$37,600
Up icon$56,988
Up icon$76,503
Up icon$96,151
Up icon$115,934
ROI
Up icon36.0%
Up icon54.5%
Up icon73.2%
Up icon92.0%
Up icon110.9%

Payment Plans

Down Payment
1Sep 8, 202625%$26,125
During Construction
2Dec 8, 202610.71%$11,196
3Mar 8, 202710.71%$11,196
4Jun 8, 202710.71%$11,196
5Sep 8, 202710.71%$11,196
6Dec 8, 202710.71%$11,196
After Key Handover
7Mar 8, 202810.71%$11,196
8Jun 8, 202810.71%$11,196
Incentives
Paid with rental income-10%$10,450