Branninganz Suite

Bukit Bintang
C

Presented by:

REY
LOCATION

KLCC

KL Tower

Kyliez
Pavillion

TRX 106
PNB 118
 0176521842

Jalan Alor

0176521842
0176521842

Bukit Bintang
Night Life Bintang Walk
0176521842

Changkat Street
0176521842
The Iconic MCD
in Bukit Bintang
Jalan Alor Food Street
LOT 10 – Best
Cheesecake in KL
LOT 10 – Famous
Chinese Food Court
• BEST SHOPPING SPOT IN KL
 0176521842

Walking Distance to
0176521842
5 Shopping Malls

• Pavillion Bukit Bintang

• Lot 10
• LalaPort
0176521842
• TRX Mall
• Sg Wang 0176521842

• Time Square
0176521842
Pavillion Bkt Bintang, KL
-800m
TRX MALL
-850m
Lalaport BBCC
-650m
 Details

1 Block (759 Units)

Completed on Q2 2028

Total 51 Floors

Studio, 2 Room, Dual

Key
344 – 678 sqft

9+1 Lifts
 Level 50 Iconic SKY BAR

SKY Facilities
Level 48-49

Level 7 - 47 Office Suite + Service Suite

Car Park
Level 1 - 6

Ground Floor Lobby + Retails

Basement Restaurant
 Level 50 Iconic SKY BAR

SKY Facilities
Level 48-49

Level 7 - 47 Office Suite + Service Suite

Car Park
Level 1 - 6

Ground Floor Lobby + Retails

Basement Restaurant
 Level 50 Iconic SKY BAR

SKY Facilities
Level 48-49

Level 7 - 47 Office Suite + Service Suite

Car Park
Level 1 - 6

Ground Floor Lobby + Retails

Basement Restaurant
 Level 50 Iconic SKY BAR

SKY Facilities
Level 48-49

Level 7 - 47 Office Suite + Service Suite

Car Park
Level 1 - 6

Ground Floor Lobby + Retails

Basement Restaurant
Infinity Sky Pool
 Level 50 Iconic SKY BAR

SKY Facilities
Level 48-49

Level 7 - 47 Office Suite + Service Suite

Car Park
Level 1 - 6

Ground Floor Lobby + Retails

Basement Restaurant
SKY BAR-Bukit Bintang
 SOHO

Long term Rental Short term Rental Commercial Rental

• Studio Unit • Airbnb • Small Office
 TODAY’s Package Offer
Fully Furnished
7% Free Legal Fee
or
Rebate
Partial Furnished (Except MOT)

RM600 Booking Fee

 Unit: B-25-3A
SPA PRICE : RM 1,138,100

(-)REBATE : 7%

NET PRICE : RM 1,058,433

DOWN PAYMENT : RM 34,143 (3%)

LOAN AMOUNT : RM 1,024,290(90%)

MONTHLY INSTALLMENT : RM 4,535 / Month

(35 Years / 4% Interest)

MAINTENANCE FEE ： ~1.30 cents

 Unit: B-25-03
SPA PRICE : RM 1,480,800

(-)REBATE : 7%

NET PRICE : RM 1,377,144

DOWN PAYMENT : RM 44,424 (3%)

LOAN AMOUNT : RM 1,332,720 (90%)

MONTHLY INSTALLMENT : RM 5,901 / Month

(35 Years / 4% Interest)

MAINTENANCE FEE ： ~1.30 cents

 Unit: A-25-03
SPA PRICE : RM 817,900

(-)REBATE : 7%

NET PRICE : RM 760,647

DOWN PAYMENT : RM 65,432 (8%)

LOAN AMOUNT : RM 695,215 (85%)

MONTHLY INSTALLMENT : RM 3,440 / Month

(30 Years / 4.5% Interest)

MAINTENANCE FEE ： ~1.30 cents

Scarletz Suite
Hugoz Suite
Who Is the Tenant
• For 1-2 person Stay

• High Income (RM 10k above)

• Highly Educated

• Want Privacy

• Prefer 5 Star Facilities

Long Term Rental
Long Term Rental
 Estimated Rental

Studio 1+1 Rooms

RM3,300 RM4,500
Dual Key
RM6,500
Short Term Rental
Short Term Rental
 Short Term Rental

RM 550/ night RM 434.50/ night RM 484/ night

 Short Term Rental

RM 594.5/ night RM 397/ night RM 438/ night

 Estimated Rental Per Night

Studio 1+1 Rooms

RM350/night RM400/night

Dual Key
RM700/night
 Ceylonz Occupancy Rate

Avg 70% Occupancy Rate Avg 90% Occupancy Rate

YO UR S UPE RH O S T | 202
2
 Ceylonz Occupancy Rate

Avg 90% Occupancy Rate

YO UR S UPE RH O S T | 202
2
 Ceylonz Occupancy Rate

Avg 90+% Occupancy Rate

YO UR S UPE RH O S T | 202
2
 Ceylonz Occupancy Rate

Avg 90+% Occupancy Rate

YO UR S UPE RH O S T | 202
2
Ceylonz Occupancy Rate (Recent)

Avg 90% Occupancy Rate

YO UR S UPE RH O S T | 202
2
Ceylonz Occupancy Rate (Recent)

Avg 80+% Occupancy Rate

YO UR S UPE RH O S T | 202
2
Ceylonz Occupancy Rate (Recent)

Avg 80+% Occupancy Rate

YO UR S UPE RH O S T | 202
2
MYR 350
25 Days
MYR 8,750

MYR 7,000

MYR 1050

MYR 5,950
 Unit: A-25-03
SPA PRICE : RM 817,900

(-)REBATE : 7%

NET PRICE : RM 760,647

DOWN PAYMENT : RM 65,432 (8%)

LOAN AMOUNT : RM 695,215 (85%)

MONTHLY INSTALLMENT : RM 3,440 / Month

(30 Years / 4.5% Interest)

MAINTENANCE FEE ： ~1.30 cents

 Occupancy Rate & Return
Studio

70% Occupancy: RM350/Night x 21 Days = RM 7,350

RM 7,350 x 80% = RM 5,880- RM 871 (Cleaning, bills etc)= RM 5,007

90% Occupancy: RM350/Night x 27 Days = RM 9,450

RM 9,450 x 80% = RM 7,560- RM 1,100 (Cleaning, bills etc)= RM 6.460
Owner’s Gross Profit: RM 5,007 Type C
Maintenance Fee (Est): RM 448 (tbc) 344 sqft
Monthly Installment: RM 3,440

Owner’s Net Profit: RM 1,119/ Month

70% Occupancy
Owner’s Gross Profit: RM 5,950 Type C
Maintenance Fee (Est): RM 448 (tbc) 344 sqft
Monthly Installment: RM 3,440

Owner’s Net Profit: RM2,062 / Month

85% Occupancy
BONUS

HOW TO MAXIMISED YOUR PROFIT?

Monthly Extra Payment
+ RM 1.6k/ Month

Total Interest Saved

Payoff 15 Years
Earlier
 After 15 years
Type C
Owner’s Gross Profit: RM 5,950 344 sqft
Maintenance Fee (Est): RM 448 (tbc)

Passive Income: RM 5,502/ Month

 70 years
Type C
Owner’s Gross Profit: RM 5,950 344 sqft
Maintenance Fee (Est): RM 448 (tbc)

Passive Income: RM 5,502

Passive Income: RM 5,502

x 12 Mth x 70 yrs= RM 4,621,680!!!
MYR 350 x2
25 Days
MYR 17,500

MYR 14,000

MYR 2,160

MYR 11,840
 Unit: B-25-03
SPA PRICE : RM 1,480,800

(-)REBATE : 7%

NET PRICE : RM 1,377,144

DOWN PAYMENT : RM 44,424 (3%)

LOAN AMOUNT : RM 1,332,720 (90%)

MONTHLY INSTALLMENT : RM 5,901 / Month

(35 Years / 4% Interest)

MAINTENANCE FEE ： ~1.30 cents

 Occupancy Rate & Return
Dual Key

70% Occupancy: RM700/Night x 21 Days = RM 14,700

RM 14,700 x 80% = RM 11,760 - RM 1,842 (Cleaning, bills etc)= RM 9,918

90% Occupancy: RM700/Night x 27 Days = RM 18,900

RM 18,900 x 80% = RM 15,120- RM 2,390 (Cleaning, bills etc)= RM 12,730
Owner’s Gross Profit: RM 9,918 Type B
Maintenance Fee (Est): RM 882 (tbc) 678 sqft
Monthly Installment: RM 5,901

Owner’s Net Profit: RM 3,135/ Month

70% Occupancy
Owner’s Gross Profit: RM 11,840 Type B
Maintenance Fee (Est): RM 882 (tbc) 678 sqft
Monthly Installment: RM 5,600

Owner’s Net Profit: RM 5,358/ Month

85% Occupancy
BONUS

HOW TO MAXIMISED YOUR PROFIT?

SPA Price

Monthly Extra Payment

+ RM 3k/ Month

Total Interest Saved

Payoff 15 Years
Earlier
 After 15 years
Type B
Owner’s Gross Profit: RM 11,840 678 sqft
Maintenance Fee (Est): RM 882 (tbc)

Passive Income: RM 10,950/ Month

 70 years
Owner’s Gross Profit: RM 11,840 Type C
Maintenance Fee (Est): RM 882 (tbc) sqft

Passive Income: RM 10,950/ Month

Passive Income: RM 10,950

x 12 Mth x 70 yrs= RM 9,198,000!!!
MYR 450
25 Days
MYR 11,250

MYR 9,000

MYR 1,280

MYR7,720
 Occupancy Rate & Return
1 Bedroom

70% Occupancy: RM450/Night x 21 Days = RM 9,450

RM 89,450 x 80% = RM 7,560 -RM 1,100 (Cleaning, bills etc)= RM 6,460

90% Occupancy: RM450/Night x 27 Days = RM 12,150

RM 12,150 x 80% = RM 9,720 - RM 1,400 (Cleaning, bills etc)= RM 8,320
 Unit: B-25-3A
SPA PRICE : RM 1,138,100

(-)REBATE : 7%

NET PRICE : RM 1,058,433

DOWN PAYMENT : RM 34,143 (3%)

LOAN AMOUNT : RM 1,024,290(90%)

MONTHLY INSTALLMENT : RM 4,535 / Month

(35 Years / 4% Interest)

MAINTENANCE FEE ： ~1.30 cents

AIRBNB Managment
AIRBNB Managment
 WhatsApp Group was
created
Reservation Confirmed to assist Client’s Check-In Clear Direction
Friendly Guide Automated Room Access
Check-in at Counter

Professional
House Keeping Team
Market Study
MARKET STUDY
MARKET STUDY

xxx