Sold
Villa, 3 bedrooms, 255 m²
Elysium Eco CityBlock VUnit V1
LayoutVilla
Bedrooms3
Bathrooms3
Living Area255 m²
Plot Area198 m²
Price per m²$ 2,467
Ceiling Height8 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 629,000
Down Payment from $ 62,900 (10%)
Additional options
Rental Income Model
Purchase Price:
$629,000
ADR:
$400
Occupancy:
80%
Annual Net Income:
$75,920
ROI:
12.1%
Payback Period:
8.3 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 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $629,000 | $629,000 | $647,870 | $667,306 | $687,325 | $707,945 |
| Property Value Growth | $0 | + $18,870 | + $38,306 | + $58,325 | + $78,945 |
| 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 | - $12,580 | $81,833 | $176,800 | $272,339 | $368,466 |
| ROI | - 2.0% | 13.0% | 28.1% | 43.3% | 58.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 10% | $62,900 |
During Construction | |||
| 2Payment 2 | Nov 23, 2026 | 45% | $283,050 |
| 3Payment 3 | Dec 23, 2026 | 45% | $283,050 |