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
Blocked

Apartment, 1 bedroom, 26.5 m²

Elysium Eco CityBlock 2Unit 2.3.35
Layout
28 sq m ocean
Bedrooms
1
Bathrooms
1
Living Area
26.5 m²
Price per m²
$ 4,340
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 115,000
Down Payment from $ 20,999 (18.26%)

Rental Income Model

Purchase Price:

$115,000

ADR:

$90

Occupancy:

85%

Annual Net Income:

$18,150

ROI:

15.8%

Payback Period:

6.3 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 $115,000$115,000$118,450$122,004$125,664$129,434
Property Value Growth$0+ $3,450+ $7,004+ $10,664+ $14,434
Cumulative Rental Income$0+ $18,150+ $36,299+ $54,449+ $72,599
Re-registration costs (2%)- $2,300- $2,369- $2,440- $2,513- $2,589
Total Net Profit
Down icon- $2,300
Up icon$19,231
Up icon$40,863
Up icon$62,599
Up icon$84,443
ROI
Down icon- 2.0%
Up icon16.7%
Up icon35.5%
Up icon54.4%
Up icon73.4%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202618.26%$20,999
During Construction
2Jan 23, 202716.35%$18,800
3Apr 23, 202716.35%$18,800
4Jul 23, 202716.35%$18,800
5Oct 23, 202716.35%$18,800
6Jan 23, 202816.35%$18,800