XO PROJECT PANDAWA
from 125 000$
Premium apartments and villas in the Bukit area near the most picturesque beaches
villas
3
ROI forecast
22%
apartments
42
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
FROM 125 000$
22%
Apartment property ROI
ROI from rental over 1 year
ROI from resale
*
Daily
Monthly
15%
15%
20%
15%
10 000$
Management expenses
Expenses for the villa (staff, utilities, maintenance, taxes)
Management company fee
Renovation (after 5 years of operation, for 25 years - x3 - $30,000)
Increase in rental cost by 10%
Capitalization of the property over 5 years considering a 50% increase in land value — 7%
Increase in property value due to reporting from the management company from renting it out — 9%
ROI after short-term rental and subsequent resale
Total
Net income
ROI
16 000$
14,5%
*Taxes - 10%
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
How does the purchasing process work?
Signing the unit booking agreement and making a deposit
Signing an investment agreement and making the first payment
The signing of the memorandum and its notarization is a guarantee of compliance with all obligations
01
02
03
Interest-free installments
until the end of construction
until the end of construction
Payment of tax by the investor when buying real estate 5% (Bea Perolehan Hak atas Tanah dan Bangunan, BPHTB)
Delivery of the object, receipt by the investor of the certificate of ownership (Hak Milik atas Satuan Rumah Susun, SHMSRS)
04
05
06
07
08
Inclusion of an investor in the number of founders of a company that manages land
Мanagement of your property
09
Payment of profits
Our other projects
