Cash-on-Cash Returns, Capital Appreciation Forecast & Commercial Tenancy Benchmarks
Islamabad Square generates projected annual net yields between 8.5% and 13.5% across its residential apartments, executive penthouses, and commercial retail galleria. With B-17 emerging as a key transit hub near the M-1 Motorway, high occupancy by multinational professionals ensures stable rental income and 12%–16% annual capital appreciation in October 2026.
Stable multi-year expat and corporate executive tenancies.
High nightly occupancy powered by Margalla Avenue transit.
Ground retail arcade with steady 10% annual escalation.
Includes pool, gym, 24/7 security & dual genset maintenance.
Comparative breakdown of monthly rents, daily rates, and net cash-on-cash ROI.
| Unit Category | Current Valuation | Monthly Rent (Unfurn.) | Monthly Rent (Furnished) | Airbnb ADR | Monthly CAM Fee | Net Cash-on-Cash ROI |
|---|---|---|---|---|---|---|
| 1-Bed Luxury Suite (650 sq.ft) | PKR 75L – 95L | PKR 45,000 – 58,000 | PKR 60,000 – 78,000 | PKR 8,500 – 12,000 | PKR 14,300 | 8.8% – 12.0% |
| 2-Bed Family Apt (1,250 sq.ft) | PKR 1.35Cr – 1.75Cr | PKR 75,000 – 95,000 | PKR 95,000 – 130,000 | PKR 13,000 – 18,000 | PKR 27,500 | 8.5% – 11.2% |
| 3-Bed Corner Apt (1,720 sq.ft) | PKR 2.05Cr – 2.55Cr | PKR 110,000 – 145,000 | PKR 145,000 – 190,000 | PKR 18,000 – 25,000 | PKR 37,840 | 8.2% – 10.8% |
| 4-Bed Royal Suite (2,500 sq.ft) | PKR 2.90Cr – 3.70Cr | PKR 160,000 – 210,000 | PKR 210,000 – 280,000 | PKR 28,000 – 38,000 | PKR 55,000 | 8.0% – 10.5% |
| Duplex Sky Penthouse (3,400 sq.ft) | PKR 4.20Cr – 5.50Cr | PKR 250,000 – 330,000 | PKR 320,000 – 450,000 | PKR 45,000 – 65,000 | PKR 74,800 | 8.5% – 11.5% |
| Ground Retail Shop (450 sq.ft) | PKR 1.20Cr – 3.20Cr | PKR 90,000 – 170,000 | PKR 120,000 – 220,000 | Commercial Lease | PKR 15,750 | 9.5% – 13.5% |
Four structural demand pillars anchoring tenant occupancy at Islamabad Square.
Direct highway access reduces transit time to Sector E-11, F-10, and Blue Area to under 20 minutes, attracting diplomatic mission contractors, corporate executives, and IT professionals.
Situated along the direct CPEC and M-1 motorway corridor, the building serves as a prime stopover and residency choice for airline personnel, frequent overseas flyers, and diaspora investors.
The 12,000 sq.ft heated rooftop infinity pool, gym, and panoramic Margalla sky lounge allow hosts to command PKR 8,500–25,000 per night, generating superior returns over standard city apartments.
With unbroken power and structured CAM management (PKR 22/sq.ft), tenant retention is extraordinarily high, reducing vacancy friction and turnaround refurbishment costs.