Financial projection on annual rental yields, short-term rental returns, and capital appreciation.
Bahria Town (Pvt) Ltd & RDA
Direct registered deed & biometric allotment records.
Dedicated utility substations & central cooling provisions.
Robust rental cash flow & strong capital appreciation.
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% |
Calculate exact buying price, monthly rental cash flow, gross vs net area, and monthly CAM maintenance costs.
Main project profile & directory
Master Dossier600 Sq.Ft layout configuration
PKR 53 Lakh – 66 Lakh1,110 Sq.Ft layout configuration
PKR 95 Lakh – 1.20 Crore1,760 Sq.Ft layout configuration
PKR 1.55 Crore – 1.95 Crore3,250 Sq.Ft layout configuration
PKR 3.20 Crore – 3.98 Crore335 Sq.Ft retail space
PKR 68 Lakh – 1.45 CroreCAD blueprints & space efficiency
Full SpecsInstallments & commercial pricing
Flexible TermsStatutory legal approvals
100% Sanctioned