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

Apartment, 1 bedroom, 28.3 m²

Elysium Eco CityBlock 2Unit 2.4.41
Layout
28 sq m ocean
Bedrooms
1
Bathrooms
1
Living Area
28.3 m²
Price per m²
$ 4,311
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 122,000
Down Payment from $ 12,200 (10%)

Rental Income Model

Purchase Price:

$122,000

ADR:

$90

Occupancy:

85%

Annual Net Income:

$18,150

ROI:

14.9%

Payback Period:

6.7 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 $122,000$140,000$144,200$148,526$152,982$157,571
Property Value Growth+ $18,000+ $22,200+ $26,526+ $30,982+ $35,571
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
Up icon$15,200
Up icon$37,466
Up icon$59,855
Up icon$82,371
Up icon$105,018
ROI
Up icon12.5%
Up icon30.7%
Up icon49.1%
Up icon67.5%
Up icon86.1%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 8, 202625%$30,500
During Construction
2Jan 8, 202715%$18,300
3Apr 8, 202715%$18,300
4Jul 8, 202715%$18,300
5Oct 8, 202715%$18,300
6Jan 8, 202815%$18,300
Incentives
Paid with rental income-10%$12,200