Reserved
Villa, 3 bedrooms, 255 m²
Elysium Eco CityBlock VUnit V3
LayoutVillas
Bedrooms3
Bathrooms3
Living Area255 m²
Plot Area198 m²
Price per m²$ 2,467
Ceiling Height8 m
HandoverDecember 2027
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 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $750,000 | $772,500 | $795,675 | $819,545 | $844,132 |
| Re-registration costs (2%) | - $15,000 | - $15,450 | - $15,914 | - $16,391 | - $16,883 |
| Cumulative Net Rental Income | $0 | $100,831 | $201,663 | $302,494 | $403,325 |
| Total Net Profit | $106,000 | $228,881 | $352,424 | $476,648 | $601,574 |
| ROI | 16.9% | 36.4% | 56.0% | 75.8% | 95.6% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $157,250 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $67,393 |
| 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 |
After Key Handover | |||
| 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 | |