Villa, 3 bedrooms, 263 m²
Elysium Eco CityBlock VUnit V3
LayoutVilla
Bedrooms3
Bathrooms3
Living Area263 m²
Plot Area198 m²
Price per m²$ 2,430
Ceiling Height8 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 639,000
Down Payment from $ 63,900 (10%)
Additional options
Rental Income Model
Purchase Price:
$639,000
ADR:
$400
Occupancy:
80%
Annual Net Income:
$75,920
ROI:
11.9%
Payback Period:
8.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $9,733 | $116,800 |
Management fee (18%) | -$1,752 | -$21,024 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$1,655 | -$19,856 |
Net Income (Before Tax) | $6,327 | $75,920 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $639,000 | $629,000 | $647,870 | $667,306 | $687,325 | $707,945 |
| Property Value Growth | - $10,000 | + $8,870 | + $28,306 | + $48,325 | + $68,945 |
| Cumulative Rental Income | $0 | + $75,920 | + $151,840 | + $227,760 | + $303,680 |
| Re-registration costs (2%) | - $12,580 | - $12,957 | - $13,346 | - $13,747 | - $14,159 |
| Total Net Profit | - $22,580 | $71,833 | $166,800 | $262,339 | $358,466 |
| ROI | - 3.5% | 11.2% | 26.1% | 41.1% | 56.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 25% | $159,750 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 18.75% | $119,813 |
| 3Payment 3 | Apr 2, 2027 | 18.75% | $119,813 |
| 4Payment 4 | Jul 2, 2027 | 18.75% | $119,813 |
| 5Payment 5 | Oct 2, 2027 | 18.75% | $119,813 |
Incentives | |||
| Paid with rental income | -10% | $63,900 | |