LocationPandawa
Property typeApartments & villas
Building area31 – 175 m²
StatusCompletion 2027
Completion2027
OwnershipLeasehold, 50 years
ROI from the rental survey
survey · Pandawa
1 bedroom$134,000
MID
15.3%
Profit $20,488/yr · revenue $37,250 · occ. 66%
BASE
6.2%
Profit $8,257/yr · revenue $15,013 · occ. 59%
2 bedrooms$235,000
TOP
11.4%
Profit $26,837/yr · revenue $48,794 · occ. 69%
MID
8.6%
Profit $20,108/yr · revenue $36,561 · occ. 68%
BASE
5.5%
Profit $12,967/yr · revenue $23,576 · occ. 45%
3 bedrooms$605,000
TOP
7.2%
Profit $43,358/yr · revenue $78,833 · occ. 67%
BASE
3.9%
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.