XO PROJECT PANDAWA | Apartments
Premium apartments and villas in the Bukit area near the most picturesque beaches
villas
3
ROI forecast
22%
apartments
42
FROM 110 000$
FROM 1,7 bln IDR
80 years + 20 years guaranteed extension
Possibility of a remote transaction
Faster return
on investment
on investment
Leasehold
From
1,7 bln IDR
100 years
110 000$
ROOFTOP
Open space of 400 m² on the rooftop of the apartments
Pool with a panoramic view
Snack and refreshment bar
Outdoor cinema
XO PROJECT PANDAWA
The unique project by LOYO Development is now conquering Bukit. XO Pandawa - a freehold complex for those who value an active lifestyle, freedom, and style.
Located nearby are premium hotels such as Kempinski, Ritz-Carlton, and St Regis, as well as the island's best beaches - Melasti, Pandawa, and Savangan.
one-room
apartments
apartments
42
two-bedroom villas
3
open-air cinema
rooftop with bar
and ocean view
and ocean view
roomtour
rooftop
APARTMENT
3D-tours of XO Project villas and apartments
roomtour
rooftop
APARTMENT
3D-tours of XO Project villas and apartments
roomtour
rooftop
APARTMENT
3D-tours of XO Project villas and apartments
roomtour
Rooftop
APARTMENT
3D-tours of XO Project villas and apartments
COMPLEX MASTER PLAN
APARTMENTS
22%
from 2,2 bln IDR
from 135 000$
Apartment property ROI
ROI from rental over 5 yearS
ROI from resale
*
Daily
Monthly
15%
15%
20%
15%
Management expenses
Expenses for the villa (staff, utilities, maintenance, taxes)
Management company fee
Renovation (after 5 years of operation, for 25 years - x3 - $30,000)
Increase in rental cost by 10%
Capitalization of the property over 5 years considering a 50% increase in land value — 7%
Increase in property value due to reporting from the management company from renting it out — 9%
ROI after short-term rental and subsequent resale
Total
Net income
ROI
111,1%
*Taxes - 10%
108 MLN IDR
2,2 BLN IDR
7 000$
145 831$
Per year
22,2%
449 MLN IDR
29 166$
price
includes
includes
Full legal assistance
Development of a business plan
for managing the facility
after completion
Design and development
of design projects
Interior decoration and furnishing
Construction and technical supervision of the facility
Our other projects
