Sold
Apartment, 1 bedroom, 28 m²
Elysium Eco CityBlock 3Unit 3.2.19
Layout28 кв м океан
Bedrooms1
Bathrooms1
Living Area28 m²
Price per m²$ 3,839
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold
$ 107,500
Down Payment from $ 26,875 (25%)
Rental Income Model
Purchase Price:
$107,500
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
15%
Payback Period:
6.7 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 2028 | 2029 | 2030 | 2031 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Re-registration costs (2%) | - $2,800 | - $2,884 | - $2,971 | - $3,060 | - $3,151 |
| Cumulative Net Rental Income | $0 | $16,133 | $32,266 | $48,399 | $64,532 |
| Total Net Profit | $29,700 | $49,949 | $70,321 | $90,821 | $111,452 |
| ROI | 27.6% | 46.5% | 65.4% | 84.5% | 103.7% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 14, 2026 | 25% | $26,875 |
During Construction | |||
| 2Payment 2 | Dec 14, 2026 | 10.71% | $11,518 |
| 3Payment 3 | Mar 14, 2027 | 10.71% | $11,518 |
| 4Payment 4 | Jun 14, 2027 | 10.71% | $11,518 |
| 5Payment 5 | Sep 14, 2027 | 10.71% | $11,518 |
| 6Payment 6 | Dec 14, 2027 | 10.71% | $11,518 |
| 7Payment 7 | Mar 14, 2028 | 10.71% | $11,518 |
| 8Payment 8 | Jun 14, 2028 | 10.71% | $11,518 |
Incentives | |||
| Paid with rental income | -10% | $10,750 | |