Blocked
Apartment, 1 bedroom, 34 m²
Elysium Eco CityBlock 1Unit A1.2.20
Layout34 sq m, type A4 (block 1)
Bedrooms1
Bathrooms1
Living Area34 m²
Price per m²$ 3,529
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 120,000
Down Payment from $ 120,000 (100%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
15.1%
Payback Period:
6.6 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 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $120,000 | $120,000 | $123,600 | $127,308 | $131,127 | $135,061 |
| Property Value Growth | $0 | + $3,600 | + $7,308 | + $11,127 | + $15,061 |
| Cumulative Rental Income | $0 | + $18,150 | + $36,299 | + $54,449 | + $72,599 |
| Re-registration costs (2%) | - $2,400 | - $2,472 | - $2,546 | - $2,623 | - $2,701 |
| Total Net Profit | - $2,400 | $19,278 | $41,061 | $62,954 | $84,958 |
| ROI | - 2.0% | 16.1% | 34.2% | 52.5% | 70.8% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 100% | $120,000 |