SquareSell
Elysium Eco City 28 sq m ocean floor 1 plan
Elysium Eco City 28 sq m ocean gallery image 1
Elysium Eco City 28 sq m ocean gallery image 2
Elysium Eco City 28 sq m ocean gallery image 3
Elysium Eco City 28 sq m ocean gallery image 4
Elysium Eco City 28 sq m ocean gallery image 5
Elysium Eco City 28 sq m ocean gallery image 6
Elysium Eco City 28 sq m ocean gallery image 7
Elysium Eco City 28 sq m ocean gallery image 8
Sold

Apartment, 1 bedroom, 28 m²

Elysium Eco CityBlock 2Unit 2.5.3
Layout
28 sq m ocean
Bedrooms
1
Bathrooms
1
Living Area
28 m²
Price per m²
$ 4,268
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 119,500
Down Payment from $ 11,950 (10%)

Rental Income Model

Purchase Price:

$119,500

ADR:

$90

Occupancy:

85%

Annual Net Income:

$18,150

ROI:

15.2%

Payback Period:

6.6 years

MonthlyYearly

Gross Rental Income

$2,327$27,923

Management fee (18%)

-$419-$5,026

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

-$396-$4,747

Net Income (Before Tax)

Up icon$1,512
Up icon$18,150

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $119,500$140,000$144,200$148,526$152,982$157,571
Property Value Growth+ $20,500+ $24,700+ $29,026+ $33,482+ $38,071
Cumulative Rental Income$0+ $18,150+ $36,299+ $54,449+ $72,599
Re-registration costs (2%)- $2,800- $2,884- $2,971- $3,060- $3,151
Total Net Profit
Up icon$17,700
Up icon$39,966
Up icon$62,355
Up icon$84,871
Up icon$107,518
ROI
Up icon14.8%
Up icon33.4%
Up icon52.2%
Up icon71.0%
Up icon90.0%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$29,875
During Construction
2Jan 23, 202715%$17,925
3Apr 23, 202715%$17,925
4Jul 23, 202715%$17,925
5Oct 23, 202715%$17,925
6Jan 23, 202815%$17,925
Incentives
Paid with rental income-10%$11,950