LocationPandawa
Property typeVillas
Building area122 – 310 m²
StatusCompletion 2026
Completion2026
OwnershipLeasehold, 30 years
ROI from the rental survey
survey · Pandawa
3 bedrooms$495,000
TOP
8.8%
Profit $43,358/yr · revenue $78,833 · occ. 67%
BASE
4.8%
Profit $23,878/yr · revenue $43,415 · occ. 58%
5 bedrooms$1,250,000
BASE
8.6%
Profit $107,659/yr · revenue $195,744 · occ. 50%
7 bedrooms$1,650,000
BASE
8.1%
Profit $133,548/yr · revenue $242,814 · occ. 50%
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.