WhatsApp Instant Response
Direct Call +92 330 5000987
Messenger Facebook Chat

Annual Net Rental Yield & Cash Flow Matrix

Comparative analysis of long-term unfurnished, serviced short-stay, and retail cash flow returns.

Inventory Type Unit Footprint Capital Outlay Monthly Long-Term Rent Nightly ADR (Serviced) Net Annual Yield %
1-Bed Executive Suite 600 Sq.Ft PKR 53 L – 66 L PKR 52,000 – 72,000 PKR 5,200 – 7,200 9.2% – 10.8%
2-Bed Deluxe Suite 1,110 Sq.Ft PKR 95 L – 1.20 Cr PKR 86,000 – 126,000 PKR 8,600 – 12,600 8.8% – 10.2%
3-Bed Executive Residence 1,760 Sq.Ft PKR 1.55 Cr – 1.95 Cr PKR 142,000 – 192,000 PKR 14,200 – 19,200 8.7% – 9.8%
Signature Duplex Penthouse 3,250 Sq.Ft PKR 3.20 Cr – 3.98 Cr PKR 265,000 – 365,000 PKR 26,500 – 36,500 8.7% – 9.5%
Commercial Retail Arcade Shop 335 Sq.Ft PKR 68 L – 1.45 Cr PKR 60,000 – 130,000 N/A (Corporate Lease) 11.5% – 14.0%
⚡ Forensic Real Estate Tool

High-Rise ROI, Rental Yield & Area Calculator

Calculate exact buying price, monthly rental cash flow, gross vs net area, and monthly CAM maintenance costs.

Estimated Valuation / Buying Price
PKR 6.35 Crore
PKR 38,485 / sq.ft
Net Living Space (Carpet) 1,220 Sq.Ft (74%)
Gross Building Area 1,650 Sq.Ft
Gross Monthly Rental PKR 385,000 / mo
Monthly CAM Maintenance - PKR 57,750 / mo
Net Cash Flow (Monthly) PKR 327,250 / mo
Net Annual Rental ROI 8.6% Net Yield

Explore Related Liberty Tower Dossiers