Amaya Residences Islamabad

Amaya Residences Islamabad is an international standard housing project of One Homes Pvt. Ltd. that is expected to be launched in the next few weeks. According to initial updates, the project will be located in Cedar Hills, DHA Islamabad, and will cost approximately 35 million USD. One Home is a well-known international developer who has already delivered multiple successful mega projects and now they are soon launching their next residential project in Islamabad.

The developers have partnered with multiple national and international companies to plan, develop, and deliver this modern residential project on time. Amaya Residences is Pakistan’s first ever 5-star luxury apartment project that will be constructed in Cedar Hills Islamabad near Barakahu Bypass.

Contact For Details Call/WhatsApp

+92-347-345-6789

WhatsApp now

Location

The project is exclusively situated in Cedar Hills, near Barakahu Bypass, and is exclusively accessible from Murree Expressway and all prime locations of Twin Cities including One Constitution Avenue Islamabad, Marriott Hotel, Serena Hotel Islamabad, and Blue Area Islamabad. The location of Amaya residences is surrounded by beautiful nature views, greenery, and beautiful views of Margallah Hills Islamabad. The easy accessibility of the project facilitates the residents as they have access to all world-class amenities.

Nearby Locations

Islamabad Downtown: 10 minutes
One Constitution Avenue: 12 minutes
Serena Hotel Islamabad: 14 minutes
Marriott Hotel: 17 minutes
Blue area Islamabad: 20 minutes
Centaurus Mall: 24 minutes
Islamabad International Airport: 40 minutes

Best Project For Investors In Islamabad

According to the developers, Amaya Management will rent out your hotel suites/apartments on our behalf through their management program which will give you rental income in $Dollars (USD). It’s your choice if you want to rent your unit or not.

Contact For Details Call/WhatsApp

+92-347-345-6789

WhatsApp now

Payment Plan & Rental Income

Amaya project offers international standard luxurious apartments and suites in easy installments. You can book your unit by paying a small down payment and the remaining amount can be paid in easy installments. Below we are sharing a detailed Amaya Residences Payment plan and rental income plan.

Amaya Residences [Year-01]

Number of Apartments: 144
Occupancy Assumption: 60%
ADR Base Rate: $55.00
Total Revenue: $1,489,704
Total Operating Cost: $670,666
Gross Profit: $819,039
FF and E Reserce: $14,897
Net Income: $804,142
Owner Share: $723,728
Owners Yield: 5%
Amaya Residences Brand Share: $80,414

Amaya Residences [Year-02]

Number of Apartments: 144
Occupancy Assumption: 69%
ADR Base Rate: $60.50
Total Revenue: $1,868,438
Total Operating Cost: $891,544
Gross Profit: $976,894
FF and E Reserce: $37,369
Net Income: $939,525
Owner Share: $845,573
Owners Yield: 5.8%
Amaya Residences Brand Share: $93,953

Amaya Residences [Year-03]

Number of Apartments: 144
Occupancy Assumption: 74%
ADR Base Rate: $66.55
Total Revenue: $2,161,397
Total Operating Cost: $1,031,323
Gross Profit: $1,130,074
FF and E Reserce: $64,842
Net Income: $1,065,232
Owner Share: $958,709
Owners Yield: 6.6%
Amaya Residences Brand Share: $106,523

Amaya Residences [Year-04]

Number of Apartments: 144
Occupancy Assumption: 80%
ADR Base Rate: $73.21
Total Revenue: $2,555,852
Total Operating Cost: $1,194,319
Gross Profit: $1,361,533
FF and E Reserce: $76,676
Net Income: $1,128,857
Owner Share: $1,156,371
Owners Yield: 8%
Amaya Residences Brand Share: $128,486

Amaya Residences [Year-05]

Number of Apartments: 144
Occupancy Assumption: 86%
ADR Base Rate: $80.53
Total Revenue: $3,022,295
Total Operating Cost: $1,384,540
Gross Profit: $1,637,755
FF and E Reserce: $90,669
Net Income: $1,547,086
Owner Share: $1,392,378
Owners Yield: 9.6%
Amaya Residences Brand Share: $154,709

Master Plan

Project Partners

Varabyeu Partners
Versace Ceramics
Aralia
Savills
Amaya Hotels

Features & Facilities

Prime Location
Secured Gated Community
Electricity Backups
Centralized Air Conditioning
Sui Gas & Clean Water
World-class infrastructure
Security & CCTV Surveillance
24/7 Car Parking
Luxurious Interiors & Exteriors
Beautiful Nature Views
Infinity Swimming Pools
Restaurants, Cafes & Bars
Modern Cinema with crystal-clear audio and video features
Designer Gardens
Luxury reception and Lobby
Kids playing area & Daycare
Fitness Center
Yoga Studio
Pickleball Court
Padel Court
Gents & ladies Salon
Convenience Store
Business Center
24/7 Medical Center
Nearby Schools, Universities, Colleges
Nearby Hospitals

Amaya Residences Islamabad