XO PROJECT
PANDAWA | Villas
for those who play the long game
villas
3
ROI forecast
15%
apartments
42
FROM 380 000$
FROM 5,9 bln IDR
80 years + 20 years guaranteed extension
Possibility of a remote transaction
Faster return on investment
Leasehold
FROM
5,9 bln IDR
100 years
380 000$
ROOFTOP
Open space of 400 m² on the rooftop of the apartments
Pool with a panoramic view
Snack and refreshment bar
Outdoor cinema
on the territory of the complex
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
3D-tours of XO Project
roomtour
rooftop
3D-tours of XO Project
roomtour
rooftop
3D-tours of XO Project
roomtour
Rooftop
3D-tours of XO Project
COMPLEX MASTER PLAN
Villas
15%
FROM 5,9 bln IDR
from 380 000$
Villas property ROI
ROI FROM A 5-YEAR LEASE
ROI from resale
*
Daily
Monthly
15%
15%
20%
15%
Management expenses
Villa expenses (staff, utilities, repairs, taxes)
Remuneration of the management company
Renovation (after 5 years of operation, for 25 years - x3 )
Increase in rental cost by 10%
Capitalization of the facility over 5 years, taking into account the increase in land value +50% — 7%
The increase in the value of the object due to reporting from
the management company since its lease — 9%
the management company since its lease — 9%
ROI after daily rent
and resale after 5 years
and resale after 5 years
Total
Net income
ROI
77,8%
*Taxes 10% + 2.5% freehold
For
the year
the year
15,6%
5 BLN IDR
1 BLN IDR
108 MLN IDR
7 000$
326 874$
65 375$
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
