Elysium Eco City 54 sq m combined, ocean — floors 3–4 floor 1 plan

Elysium Eco City 54 sq m combined, ocean — floors 3–4 gallery image 1

Elysium Eco City 54 sq m combined, ocean — floors 3–4 gallery image 2

Elysium Eco City 54 sq m combined, ocean — floors 3–4 gallery image 3

Elysium Eco City 54 sq m combined, ocean — floors 3–4 gallery image 4

Elysium Eco City 54 sq m combined, ocean — floors 3–4 gallery image 5

Elysium Eco City 54 sq m combined, ocean — floors 3–4 gallery image 6

Sold

Apartment, 1 bedroom, 46 m²

Name: 1-bedroom Apartment 54 sq m combined, ocean — floors 3–4 A.1.3.1 A1.3.3 — Elysium Eco City
Brand: Elysium Eco City
SKU: apartment-3-4-flor-combinate-ocean-a-1-3-1-a1-3-3
Price: 250000 USD
Availability: OutOfStock

Elysium Eco CityBlock 1Unit A.1.3.1 A1.3.3

Layout

54 sq m combined, ocean — floors 3–4

Bedrooms

Bathrooms

Living Area

46 m²

Price per m²

$ 5,435

Ceiling Height

2.7 m

Handover

December 2026

Finish

Turnkey

Ownership

Leasehold until 2053

$ 250,000

Down Payment from $ 25,000 (10%)

Rental Income Model

Purchase Price:

$250,000

ADR:

$125

Occupancy:

85%

Annual Net Income:

$25,208

ROI:

10.1%

Payback Period:

9.9 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
Projected Sale PricePurchase Price $250,000	$250,000	$257,500	$265,225	$273,182	$281,377
Property Value Growth	$0	+ $7,500	+ $15,225	+ $23,182	+ $31,377
Cumulative Rental Income	$0	+ $25,208	+ $50,416	+ $75,623	+ $100,831
Re-registration costs (2%)	- $5,000	- $5,150	- $5,305	- $5,464	- $5,628
Total Net Profit	- $5,000	$27,558	$60,336	$93,342	$126,581
ROI	- 2.0%	11.0%	24.1%	37.3%	50.6%

Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Payment 1	Oct 23, 2026	10%	$25,000
During Construction
2Payment 2	Nov 23, 2026	45%	$112,500
3Payment 3	Dec 23, 2026	45%	$112,500