Blocked
Apartment, 1 bedroom, 26.5 m²
Elysium Eco CityBlock 2Unit 2.4.5
Layout28 sq m ocean
Bedrooms1
Bathrooms1
Living Area26.5 m²
Price per m²$ 4,151
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 110,000
Down Payment from $ 76,670 (69.7%)
Rental Income Model
Purchase Price:
$110,000
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
16.5%
Payback Period:
6.1 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 $110,000 | $110,000 | $113,300 | $116,699 | $120,200 | $123,806 |
| Property Value Growth | $0 | + $3,300 | + $6,699 | + $10,200 | + $13,806 |
| Cumulative Rental Income | $0 | + $18,150 | + $36,299 | + $54,449 | + $72,599 |
| Re-registration costs (2%) | - $2,200 | - $2,266 | - $2,334 | - $2,404 | - $2,476 |
| Total Net Profit | - $2,200 | $19,184 | $40,664 | $62,245 | $83,928 |
| ROI | - 2.0% | 17.4% | 37.0% | 56.6% | 76.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 69.7% | $76,670 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 6.06% | $6,666 |
| 3Payment 3 | Apr 23, 2027 | 6.06% | $6,666 |
| 4Payment 4 | Jul 23, 2027 | 6.06% | $6,666 |
| 5Payment 5 | Oct 23, 2027 | 6.06% | $6,666 |
| 6Payment 6 | Jan 23, 2028 | 6.06% | $6,666 |