Sold
Villa, 3 bedrooms, 255 m²
Elysium Eco CityBlock VUnit V1
LayoutVillas
Bedrooms3
Bathrooms3
Living Area255 m²
Plot Area198 m²
Price per m²$ 2,467
Ceiling Height8 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold
$ 629,000
Down Payment from $ 157,250 (25%)
Additional options
Rental Income Model
Purchase Price:
$629,000
ADR:
$500
Occupancy:
85%
Annual Net Income:
$100,831
ROI:
16%
Payback Period:
6.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $12,927 | $155,125 |
Management fee (18%) | -$2,327 | -$27,923 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$2,198 | -$26,371 |
Net Income (Before Tax) | $8,403 | $100,831 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $629,000 | $647,870 | $667,306 | $687,325 | $707,945 |
| Re-registration costs (2%) | - $12,580 | - $12,957 | - $13,346 | - $13,747 | - $14,159 |
| Cumulative Net Rental Income | $0 | $100,831 | $201,663 | $302,494 | $403,325 |
| Total Net Profit | -$12,580 | $106,744 | $226,622 | $347,073 | $468,111 |
| ROI | -2.0% | 17.0% | 36.0% | 55.2% | 74.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $157,250 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $67,393 |
After Key Handover | |||
| 3Payment 3 | Mar 8, 2027 | 10.71% | $67,393 |
| 4Payment 4 | Jun 8, 2027 | 10.71% | $67,393 |
| 5Payment 5 | Sep 8, 2027 | 10.71% | $67,393 |
| 6Payment 6 | Dec 8, 2027 | 10.71% | $67,393 |
| 7Payment 7 | Mar 8, 2028 | 10.71% | $67,393 |
| 8Payment 8 | Jun 8, 2028 | 10.71% | $67,393 |
Incentives | |||
| Paid with rental income | -10% | $62,900 | |