Apartment, 1 bedroom, 36 m²
Elysium Eco CityBlock V ApartmentsUnit V1.16
Layout36m with kitchen (type V3)
Bedrooms1
Bathrooms1
Living Area36 m²
Price per m²$ 3,542
Ceiling Height2.7 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 127,500
Down Payment from $ 12,750 (10%)
Rental Income Model
Purchase Price:
$127,500
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
14.2%
Payback Period:
7 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 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| 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 | $18,150 | $36,299 | $54,449 | $72,599 |
| Total Net Profit | $29,300 | $52,154 | $75,148 | $98,288 | $121,578 |
| ROI | 23.0% | 40.9% | 58.9% | 77.1% | 95.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 29, 2026 | 25% | $31,875 |
During Construction | |||
| 2Payment 2 | Dec 29, 2026 | 15% | $19,125 |
| 3Payment 3 | Mar 29, 2027 | 15% | $19,125 |
| 4Payment 4 | Jun 29, 2027 | 15% | $19,125 |
| 5Payment 5 | Sep 29, 2027 | 15% | $19,125 |
| 6Payment 6 | Dec 29, 2027 | 15% | $19,125 |
Incentives | |||
| Paid with rental income | -10% | $12,750 | |