ABCDEFHIJKLMNOPQRSTUVWXYZAAAB
1
2
3
4
5
6
7
Complex NameRoyale residence
8
Locationhttps://maps.app.goo.gl/1sg5ax9oMWzUGJZg7
9
59
10
Parameter№Total area, m2
Bedrooms amount
Units amountSelling pricePercentage of complex revenue
Weight of Unit
11
Royalin 3br 1 floor1245-25032430 000,004,34%1,00
12
Royalin 4br 1 floor235241488 000,005,51%1,27
13
Royalin 5br 1 floor3349-37052549 000,005,64%1,30
14
Royalin 5br 2 floors4349-45054728 000,008,85%2,04
15
Royalin 6br 2 floors536361786 000,007,65%1,76
16
Royalin 7br 2 floors645071930 000,0013,09%3,02
17
Royale 6br villa 1 floor7739612 000 000,0018,37%4,23
18
Start of operation2Q-2026
19
month or quarter and year
20
Full Management20%
22
USD/IDR RATE16 247
23
24
The forecast was calculated for the first full year of operation after the promotional period
25
The first 3 (Three) months of operation are needed to promote property to agencies and increase visibility on OTA channels.
26
27
The effect of promotional phase is reflected in application 1 to the forecast
28
29
Forecasted ADR and Occupancy are achievable after ALL construction and finishing works completion
30
31
Start of commercial operation during construction works will negatively influence on reviews, property scores and further revenue
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101