Sold
Apartment, 1 bedroom, 54 m²
Elysium Eco CityBlock 1Unit A.1.3.1 A1.3.3
Layout3-4 flor Combinate Ocean
Bedrooms1
Bathrooms1
Living Area54 m²
Price per m²$ 2,963
Ceiling Height2.7 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold
$ 160,000
Down Payment from $ 40,000 (25%)
Rental Income Model
Purchase Price:
$160,000
ADR:
$125
Occupancy:
85%
Annual Net Income:
$25,208
ROI:
15.8%
Payback Period:
6.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,232 | $38,781 |
Management fee (18%) | -$582 | -$6,981 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$549 | -$6,593 |
Net Income (Before Tax) | $2,101 | $25,208 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $160,000 | $164,800 | $169,744 | $174,836 | $180,081 |
| Re-registration costs (2%) | - $3,200 | - $3,296 | - $3,395 | - $3,497 | - $3,602 |
| Cumulative Net Rental Income | $0 | $25,208 | $50,416 | $75,623 | $100,831 |
| Total Net Profit | -$3,200 | $26,712 | $56,765 | $86,963 | $117,311 |
| ROI | -2.0% | 16.7% | 35.5% | 54.4% | 73.3% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 7, 2026 | 25% | $40,000 |
During Construction | |||
| 2Payment 2 | Dec 7, 2026 | 10.71% | $17,143 |
After Key Handover | |||
| 3Payment 3 | Mar 7, 2027 | 10.71% | $17,143 |
| 4Payment 4 | Jun 7, 2027 | 10.71% | $17,143 |
| 5Payment 5 | Sep 7, 2027 | 10.71% | $17,143 |
| 6Payment 6 | Dec 7, 2027 | 10.71% | $17,143 |
| 7Payment 7 | Mar 7, 2028 | 10.71% | $17,143 |
| 8Payment 8 | Jun 7, 2028 | 10.71% | $17,143 |
Incentives | |||
| Paid with rental income | -10% | $16,000 | |