LocationPandawa
Property typeApartments & villas
Building area21 – 120 m²
StatusCompletion 2027
Completion2027
OwnershipLeasehold, 50 years
ROI from the rental survey
survey · Pandawa
1 bedroom$80,000
MID
25.6%
Profit $20,488/yr · revenue $37,250 · occ. 66%
BASE
10.3%
Profit $8,257/yr · revenue $15,013 · occ. 59%
3 bedrooms$350,000
TOP
12.4%
Profit $43,358/yr · revenue $78,833 · occ. 67%
BASE
6.8%
Profit $23,878/yr · revenue $43,415 · occ. 58%
ROI = annual profit ÷ price (net income from the survey). The tier is picked so that ROI does not exceed 15%. The applied tier is highlighted. Clifftop villas are not valued in the survey.