WhatsApp Instant Response
Direct Call +92 330 5000987
Messenger Facebook Chat
Home › High-Rises › One Capital Residences › Rental Yield & ROI Analytics
Market Rate Stamped: October 2026
📈 Financial Yield Audit · October 2026

Rental Yield & ROI Analytics
in One Capital Residences

9.0%–14.2% Net Annual Cash Yield · Waterfront Short-Term Airbnb & Long-Term Corporate Tenancies

📊

Long-Term Yield

9.0% – 12.0%

Stable multi-year expat and corporate executive tenancies.

🏖️

Serviced / Airbnb

11.5% – 14.2%

Crystal Lake tourism, overseas diaspora, and short-stay business travelers.

🏢

CAM Fee Impact

PKR 28 / Sq.Ft

Predictable operational expenses maintaining five-star service standards.

🚀

Capital Growth

14% – 18% p.a.

Accelerating with direct M-2 interchange and Silicon Village expansion.

Direct Intelligence Summary

One Capital Residences Rental Yield & ROI Analytics Summary

One Capital Residences yields between 9.0% and 14.2% net annual cash-on-cash ROI, driven by its prime Crystal Lake location and smart serviced apartment model. Serviced studios produce PKR 65,000–85,000 monthly furnished rent, while short-term waterfront rentals generate PKR 9,000–35,000 nightly ADR, verified as of October 2026.

📊 Institutional ROI Model & Revenue Forecasting October 2026 Stamped
One Capital Residences Rental Yield ROI Cash Flow Analytics 2026
📍 Verified Coordinates: 33.5350° N, 72.8870° E · Crystal Lake District, Capital Smart City, Islamabad

Forensic cash-flow model estimating long-term net yield vs serviced short-stay ADR returns across One Capital Residences.

Comparative Rental Yield & Cash Flow Matrix

Comprehensive investment financial model stamped October 2026.

Layout Configuration October 2026 Base Price Furnished Monthly Rent Monthly CAM Fee Net Long-Term ROI Airbnb Nightly ADR Serviced Short-Term ROI
Smart Studio Serviced Apartment (480 sq.ft) PKR 72L – 95L PKR 65,000 – 85,000 PKR 13,440 9.5% – 11.2% PKR 9,000 – 13,000 12.8% – 14.2%
1-Bed Eco-Luxury Apartment (720 sq.ft) PKR 1.10Cr – 1.45Cr PKR 100,000 – 135,000 PKR 20,160 9.2% – 11.0% PKR 14,000 – 18,000 11.5% – 13.6%
2-Bed Waterfront Family Suite (1,250 sq.ft) PKR 1.95Cr – 2.55Cr PKR 175,000 – 240,000 PKR 35,000 9.0% – 10.8% PKR 22,000 – 28,000 10.8% – 12.5%
3-Bed Lakefront Executive Suite (1,850 sq.ft) PKR 2.95Cr – 3.85Cr PKR 250,000 – 350,000 PKR 51,800 8.8% – 10.2% PKR 30,000 – 42,000 10.2% – 12.0%
Duplex Sky Penthouse (3,200 sq.ft) PKR 5.20Cr – 7.20Cr PKR 450,000 – 650,000 PKR 89,600 8.5% – 9.8% PKR 55,000 – 85,000 9.8% – 11.5%
Crystal Lake Waterfront Retail (450 sq.ft) PKR 2.25Cr – 4.80Cr PKR 180,000 – 320,000 PKR 18,000 9.2% – 12.0% N/A (Retail Lease) 9.2% – 12.0%
Corporate Office Suite (650 sq.ft) PKR 1.45Cr – 2.45Cr PKR 125,000 – 210,000 PKR 22,750 9.0% – 11.5% N/A (Corporate Lease) 9.0% – 11.5%

Macroeconomic & Rental Catalysts

Key institutional drivers underpinning recurring high yields at One Capital Residences.

01

Crystal Lake Tourist Draw

The 131,000 sq.ft waterfront promenade, musical dancing fountains, and al fresco dining make One Capital Residences the primary recreational destination in Capital Smart City.

02

Direct M-2 Motorway Transit

Dedicated interchange provides seamless 7-minute highway access to Islamabad International Airport, capturing transit pilots, airline crew, and overseas business executives.

03

CSC Silicon Village Synergy

Adjacent tech campus, software development firms, and corporate incubators create high demand for long-term tech workers and executive furnished rentals.

04

Smart City Automated Infrastructure

100% underground utilities, automated smart metering, dual backup gensets, and high-speed fiber prevent operational downtime and preserve high guest ratings.

Explore Other One Capital Residences Silos

One Capital Residences Master Hub →

Main skyscraper directory & master overview

Master Guide

4-Year Payment Plan & Prices →

Installment schedule & discount structures

Financial Matrix

Floor Plans & Stacking Specs →

CAD layouts & net usable carpet ratios

Architectural Dossier

RDA & CSC NOC Approvals →

Sanctioned master plan & legal dossier

Legal Clearance

Waterfront Retail Promenade →

450 Sq.Ft boardwalk retail shop spaces

PKR 2.25Cr – 4.80Cr

Corporate Office Suites →

650 Sq.Ft smart corporate workstation suites

PKR 1.45Cr – 2.45Cr

Smart Studio Serviced Apartments →

480 Sq.Ft layout configuration

PKR 72L – 95L

Duplex Sky Penthouses →

3,200 Sq.Ft luxury duplex configuration

PKR 5.20Cr – 7.20Cr