Investment Percentage
مشروع نزل المزاحمية
3,729,800
Investment value of the project
Total land area
0 m²
Land value
500,000 SAR
Piece location
Project type
فندقى
Total construction value
3,076,000 SAR
Type of landowner investment
Land Price Investment
Project advantages
Overlooking a main landmark
Commercial shops
Green areas and relaxing gardens
Gym
Secure parking spaces
Dining hall
Administrative units
Swimming pool
Cleaning and regular maintenance services
Security guard
Meeting rooms
Health club
- Saudi Arabia -Riyadh
Public Services
Demographics
- Val license
- Advertisement license
- 72200505763
Project Components
Hotel
- Number of Floors
- 3 + Upper Annex
- Number of Hotel Rooms
- 23
- Number of Hotel Suites
- 3
- Number of Basement Floors (Parking)
- 1
- Shared Areas
Study Summary in Case of Leasing
Total Project Costs
- Total project costs including land price
- 8,585,220
Analysis of Project Profits in the First Year of Leasing with 85% Occupancy Rate
- Total revenues from residential rental
- 2,247,882
- Annual maintenance expenses
- 112,394
- Net profit after maintenance & administrative expenses
- 2,135,488
- Annual return on investment
- 25%
- Payback period
- 5 years
- Note: The study does not include calculation of taxes and Zakat.
Study Summary in Case of Sale
Total Project Costs
- Total project costs including land price
- 8,585,220
Project Revenues from Sale
- Total residential sales
- 9,870,827
- Net revenue after sales cost
- 9,377,286
- Net profit before taxes and Zakat
- 792,066
- Return on investment
- 9%
- Note: The study does not include calculation of taxes and Zakat.
Cash Flow Variables
Rental Prices per Square Meter
- Residential rental price per square meter
- 1,700
- SAR/m²
Sale Prices per Square Meter
- Residential sale price per square meter
- 6,500
- SAR/m²
- Residential rental price per square meter
- 5%
- Value Added Tax (VAT)
- 15%
- Maintenance & administrative expenses
- 5%
- Additional indirect expenses
- 5%
- Zakat
- 2.5%
- Occupancy rate
- 85%
- Price increase rate
- 5%
- Sales tax
- 5%
- Sales cost
- 5%
- Additional indirect expenses
- 5%
- Zakat
- 2.5%
Total Project Areas
- Project Areas
- (in square meters)
- Total Land Area
- 700
- Ground Floor Area
- 420
- First / Second Floor Area
- 490
- Upper Annex Area
- 343
- Total Residential Building Area
- 1,743
- Basement Floor Area (Parking)
- 700
- Shared Areas
- 280
Total Investment Costs
- Total Cost
- Total Land Cost
- 2,500,000
- Total Hotel Construction Cost
- 4,880,400
- Total Cost of Basement Floor (Parking)
- 840,000
- Total Cost of Shared Areas
- 56,000
- Total Construction Costs
- 5,776,400
- Additional Indirect Expenses
- 288,820
- Total Project Costs
- 8,585,220
Project Costs per Square Meter
Investment Costs
per Square Meter
- (SAR/m²)
- Land sale price per square meter
- 3,571
- Construction cost including hotel-style furniture per square meter
- 2,800
- Basement floor cost (Parking) per square meter
- 1,200
- Cost of shared/common areas per square meter
- 200
View the full study and project name details
Privacy Policy | Terms of Use | Cookies © Copyright 2025 by Quant Data and Analytics
