Sold
Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 1Unit A.1.3.12
LayoutType A3 (27,00 sq.m) 1 блок
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 2,963
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold
$ 80,000
Down Payment from $ 20,000 (25%)
Rental Income Model
Purchase Price:
$80,000
ADR:
$75
Occupancy:
85%
Annual Net Income:
$15,125
ROI:
18.9%
Payback Period:
5.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,939 | $23,269 |
Management fee (18%) | -$349 | -$4,188 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$330 | -$3,956 |
Net Income (Before Tax) | $1,260 | $15,125 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Re-registration costs (2%) | - $2,800 | - $2,884 | - $2,971 | - $3,060 | - $3,151 |
| Cumulative Net Rental Income | $0 | $15,125 | $30,249 | $45,374 | $60,499 |
| Total Net Profit | $57,200 | $76,441 | $95,805 | $115,296 | $134,919 |
| ROI | 71.5% | 95.6% | 119.8% | 144.1% | 168.6% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 7, 2026 | 25% | $20,000 |
During Construction | |||
| 2Payment 2 | Dec 7, 2026 | 10.71% | $8,571 |
After Key Handover | |||
| 3Payment 3 | Mar 7, 2027 | 10.71% | $8,571 |
| 4Payment 4 | Jun 7, 2027 | 10.71% | $8,571 |
| 5Payment 5 | Sep 7, 2027 | 10.71% | $8,571 |
| 6Payment 6 | Dec 7, 2027 | 10.71% | $8,571 |
| 7Payment 7 | Mar 7, 2028 | 10.71% | $8,571 |
| 8Payment 8 | Jun 7, 2028 | 10.71% | $8,571 |
Incentives | |||
| Paid with rental income | -10% | $8,000 | |