Dasman Block 3 - Investment Dashboard

ROI Calculator

Create groups, combine plots, adjust build and rent assumptions, and compare scenarios.

Investment Period10

Development Groups

🏢 Investment Housing

Development Type

Select Plots

Enable ground-floor shopEnable upper-floor commercial use

Residential Unit Sizem²

Common Areas%

Residential RentKD/mo

Construction CostKD/m²

Basement PremiumKD/m²

Ground Commercial RentKD/m²/mo

Land

4,500

m²

FAR

400%

Base

Build

18,000

m²

Yield

2.12%

Low

Development Program

Units166

Shop240 m²

Financial Outcome

Investment35,575,000 KD

Annual Income754,800 KD

Residential Income697,200 KD

Commercial Income57,600 KD

🏢 Investment Housing

Development Type

Select Plots

Enable ground-floor shopEnable upper-floor commercial use

Residential Unit Sizem²

Common Areas%

Residential RentKD/mo

Construction CostKD/m²

Basement PremiumKD/m²

Ground Commercial RentKD/m²/mo

Land

4,900

m²

FAR

400%

Base

Build

19,600

m²

Yield

2.56%

Low

Development Program

Units181

Shop196 m²

Financial Outcome

Investment31,515,000 KD

Annual Income807,240 KD

Residential Income760,200 KD

Commercial Income47,040 KD

Buildable

37,600

m²

Units

347

units

Total Investment

67.1M

Annual Yield

2.33%

Low

Total ROI over 10 years

-76.7%

Annual Income

1.6M

Total Income

15.6M

10 yr

Net Profit

-51.5M

Payback

43.0

Financial Breakdown

Land9,400 m²

Build37,600 m²

Land Cost45,000,000 KD

Above-Ground Const.16,920,000 KD

Basement Const.5,170,000 KD

Total Investment67,090,000 KD

Annual Income

Residential1,457,400 KD (93%)

Shops104,640 KD (7%)

Total1,562,040 KD/yr