XO PROJECT
PANDAWA | Villas
for those who play the long game
villas
3
ROI forecast
15%
apartments
42
FROM 400 000$
FROM 6,2 bln IDR
Freehold
80 years + 20 years guaranteed extension
Autonomy from the previous owner
The property can be sold, gifted, inherited, and bequeathed without obtaining additional permissions
Ownership right confirmed by a certificate of the Republic of Indonesia
Possibility of a remote transaction
∞
Faster return on investment
Leasehold
100 years
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 6,2 bln IDR
from 400 000$
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
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
