Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 3Unit 3.3.3
Layout28 sq m ocean
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,444
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 120,000
Down Payment from $ 12,000 (10%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
15.1%
Payback Period:
6.6 years
| Monthly | Yearly | |
|---|---|---|
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) | $1,512 | $18,150 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $120,000 | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Property Value Growth | + $20,000 | + $24,200 | + $28,526 | + $32,982 | + $37,571 |
| 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 | $17,200 | $39,466 | $61,855 | $84,371 | $107,018 |
| ROI | 14.3% | 32.9% | 51.5% | 70.3% | 89.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $30,000 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 9.38% | $11,250 |
| 3Payment 3 | Apr 29, 2027 | 9.38% | $11,250 |
| 4Payment 4 | Jul 29, 2027 | 9.38% | $11,250 |
| 5Payment 5 | Oct 29, 2027 | 9.38% | $11,250 |
| 6Payment 6 | Jan 29, 2028 | 9.38% | $11,250 |
| 7Payment 7 | Apr 29, 2028 | 9.38% | $11,250 |
| 8Payment 8 | Jul 29, 2028 | 9.38% | $11,250 |
| 9Payment 9 | Oct 29, 2028 | 9.38% | $11,250 |
Incentives | |||
| Paid with rental income | -10% | $12,000 | |