Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 3Unit 3.4.3
Layout28 sq m ocean
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,630
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 125,000
Down Payment from $ 12,500 (10%)
Rental Income Model
Purchase Price:
$125,000
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
14.5%
Payback Period:
6.9 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 $125,000 | $150,000 | $154,500 | $159,135 | $163,909 | $168,826 |
| Property Value Growth | + $25,000 | + $29,500 | + $34,135 | + $38,909 | + $43,826 |
| Cumulative Rental Income | $0 | + $18,150 | + $36,299 | + $54,449 | + $72,599 |
| Re-registration costs (2%) | - $3,000 | - $3,090 | - $3,183 | - $3,278 | - $3,377 |
| Total Net Profit | $22,000 | $44,560 | $67,252 | $90,080 | $113,048 |
| ROI | 17.6% | 35.6% | 53.8% | 72.1% | 90.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $31,250 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 9.38% | $11,719 |
| 3Payment 3 | Apr 29, 2027 | 9.38% | $11,719 |
| 4Payment 4 | Jul 29, 2027 | 9.38% | $11,719 |
| 5Payment 5 | Oct 29, 2027 | 9.38% | $11,719 |
| 6Payment 6 | Jan 29, 2028 | 9.38% | $11,719 |
| 7Payment 7 | Apr 29, 2028 | 9.38% | $11,719 |
| 8Payment 8 | Jul 29, 2028 | 9.38% | $11,719 |
| 9Payment 9 | Oct 29, 2028 | 9.38% | $11,719 |
Incentives | |||
| Paid with rental income | -10% | $12,500 | |