Townhouse, 2 bedrooms, 83.1 m²
Elysium Eco CityBlock 2Unit 2.1.15
Layout83 sq m, type A5.2
Bedrooms2
Bathrooms2
Living Area83.1 m²
Price per m²$ 3,610
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 300,000
Down Payment from $ 30,000 (10%)
Rental Income Model
Purchase Price:
$300,000
ADR:
$185
Occupancy:
85%
Annual Net Income:
$37,308
ROI:
12.4%
Payback Period:
8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,783 | $57,396 |
Management fee (18%) | -$861 | -$10,331 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$813 | -$9,757 |
Net Income (Before Tax) | $3,109 | $37,308 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $300,000 | $350,000 | $360,500 | $371,315 | $382,454 | $393,928 |
| Property Value Growth | + $50,000 | + $60,500 | + $71,315 | + $82,454 | + $93,928 |
| Cumulative Rental Income | $0 | + $37,308 | + $74,615 | + $111,923 | + $149,230 |
| Re-registration costs (2%) | - $7,000 | - $7,210 | - $7,426 | - $7,649 | - $7,879 |
| Total Net Profit | $43,000 | $90,598 | $138,504 | $186,728 | $235,280 |
| ROI | 14.3% | 30.2% | 46.2% | 62.2% | 78.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 25% | $75,000 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 15% | $45,000 |
| 3Payment 3 | Apr 23, 2027 | 15% | $45,000 |
| 4Payment 4 | Jul 23, 2027 | 15% | $45,000 |
| 5Payment 5 | Oct 23, 2027 | 15% | $45,000 |
| 6Payment 6 | Jan 23, 2028 | 15% | $45,000 |
Incentives | |||
| Paid with rental income | -10% | $30,000 | |