Existing Average Development Cost and Mark

Land Price/Cost Constructio

S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 2471 Ks/Sq.m 247100 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 2471 Ks/Sq.m 370650 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 2471 Ks/Sq.m 370650 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 14826 Ks/Sq.m 2223900 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 14826 Ks/Sq.m 2223900 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 14826 Ks/Sq.m 3706500 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 14826 Ks/Sq.m 4447800 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 14826 Ks/Sq.m 5930400 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 27181 Ks/Sq.m 4077150 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 27181 Ks/Sq.m 4077150 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 27181 Ks/Sq.m 6795250 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 27181 Ks/Sq.m 8154300 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 27181 Ks/Sq.m 10872400 Ks 4 Bedroom
14 NYALI 150 Sq.meter 30888 Ks/Sq.m 4633200 Ks 2 Bedroom
15 NYALI 150 Sq.meter 30888 Ks/Sq.m 4633200 Ks 3 Bedroom
16 NYALI 250 Sq.meter 30888 Ks/Sq.m 7722000 Ks 3 Bedroom
17 NYALI 300 Sq.meter 30888 Ks/Sq.m 9266400 Ks 3 Bedroom
18 NYALI 400 Sq.meter 30888 Ks/Sq.m 12355200 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2497100 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4973700 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4973700 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6826950 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6826950 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 11378250 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 13653900 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 18205200 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 8680200 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 8680200 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 14467000 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 17360400 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 23147200 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 9236250 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 9236250 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 15393750 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 18472500 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 24630000 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 10 %
6000000 Ks 21 %
8499900 Ks 71 %
9000000 Ks 32 %
11499900 Ks 68 %
12500000 Ks 10 %
17490000 Ks 28 %
27500000 Ks 51 %
9750000 Ks 12 %
12499950 Ks 44 %
23500000 Ks 62 %
27499800 Ks 58 %
35000000 Ks 51 %
10350000 Ks 12 %
12499950 Ks 35 %
17500000 Ks 14 %
27499800 Ks 49 %
35000000 Ks 42 %
 Existing Average Development Cost and Mark
Land Price/Cost Constructio
S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 4942 Ks/Sq.m 494200 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 4942 Ks/Sq.m 741300 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 4942 Ks/Sq.m 741300 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 29652 Ks/Sq.m 4447800 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 29652 Ks/Sq.m 4447800 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 29652 Ks/Sq.m 7413000 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 29652 Ks/Sq.m 8895600 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 29652 Ks/Sq.m 11860800 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 54362 Ks/Sq.m 8154300 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 54362 Ks/Sq.m 8154300 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 54362 Ks/Sq.m 13590500 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 54362 Ks/Sq.m 16308600 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 54362 Ks/Sq.m 21744800 Ks 4 Bedroom
14 NYALI 150 Sq.meter 61776 Ks/Sq.m 9266400 Ks 2 Bedroom
15 NYALI 150 Sq.meter 61776 Ks/Sq.m 9266400 Ks 3 Bedroom
16 NYALI 250 Sq.meter 61776 Ks/Sq.m 15444000 Ks 3 Bedroom
17 NYALI 300 Sq.meter 61776 Ks/Sq.m 18532800 Ks 3 Bedroom
18 NYALI 400 Sq.meter 61776 Ks/Sq.m 24710400 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2744200 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5344350 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5344350 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 9050850 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 9050850 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 15084750 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 18101700 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 24135600 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 12757350 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 12757350 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 21262250 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 25514700 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 34019600 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 13869450 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 13869450 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 23115750 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 27738900 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 36985200 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 0%
6000000 Ks 12 %
8499900 Ks 59 %
9000000 Ks -1 %
11499900 Ks 27 %
12500000 Ks -17 %
17490000 Ks -3 %
27500000 Ks 14 %
9750000 Ks -24 %
12499950 Ks -2 %
23500000 Ks 11 %
27499800 Ks 8%
35000000 Ks 3%
10350000 Ks -25 %
12499950 Ks -10 %
17500000 Ks -24 %
27499800 Ks -1 %
35000000 Ks -5 %
 Existing Average Development Cost and Mark
Land Price/Cost Constructio
S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 2471 Ks/Sq.m 247100 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 2471 Ks/Sq.m 370650 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 2471 Ks/Sq.m 370650 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 14826 Ks/Sq.m 2223900 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 14826 Ks/Sq.m 2223900 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 14826 Ks/Sq.m 3706500 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 14826 Ks/Sq.m 4447800 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 14826 Ks/Sq.m 5930400 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 27181 Ks/Sq.m 4077150 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 27181 Ks/Sq.m 4077150 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 27181 Ks/Sq.m 6795250 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 27181 Ks/Sq.m 8154300 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 27181 Ks/Sq.m 10872400 Ks 4 Bedroom
14 NYALI 150 Sq.meter 30888 Ks/Sq.m 4633200 Ks 2 Bedroom
15 NYALI 150 Sq.meter 30888 Ks/Sq.m 4633200 Ks 3 Bedroom
16 NYALI 250 Sq.meter 30888 Ks/Sq.m 7722000 Ks 3 Bedroom
17 NYALI 300 Sq.meter 30888 Ks/Sq.m 9266400 Ks 3 Bedroom
18 NYALI 400 Sq.meter 30888 Ks/Sq.m 12355200 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2497100 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4973700 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4973700 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6826950 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6826950 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 11378250 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 13653900 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 18205200 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 8680200 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 8680200 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 14467000 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 17360400 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 23147200 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 9236250 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 9236250 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 15393750 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 18472500 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 24630000 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 10 %
6000000 Ks 21 %
8499900 Ks 71 %
9000000 Ks 32 %
11499900 Ks 68 %
12500000 Ks 10 %
17490000 Ks 28 %
27500000 Ks 51 %
9750000 Ks 12 %
12499950 Ks 44 %
23500000 Ks 62 %
27499800 Ks 58 %
35000000 Ks 51 %
10350000 Ks 12 %
12499950 Ks 35 %
17500000 Ks 14 %
27499800 Ks 49 %
35000000 Ks 42 %
 Existing Average Development Cost and Mark
Land Price/Cost Constructio
S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 1647 Ks/Sq.m 164733 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 1647 Ks/Sq.m 247100 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 1647 Ks/Sq.m 247100 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 9884 Ks/Sq.m 1482600 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 9884 Ks/Sq.m 1482600 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 9884 Ks/Sq.m 2471000 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 9884 Ks/Sq.m 2965200 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 9884 Ks/Sq.m 3953600 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 18121 Ks/Sq.m 2718100 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 18121 Ks/Sq.m 2718100 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 18121 Ks/Sq.m 4530167 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 18121 Ks/Sq.m 5436200 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 18121 Ks/Sq.m 7248267 Ks 4 Bedroom
14 NYALI 150 Sq.meter 20592 Ks/Sq.m 3088800 Ks 2 Bedroom
15 NYALI 150 Sq.meter 20592 Ks/Sq.m 3088800 Ks 3 Bedroom
16 NYALI 250 Sq.meter 20592 Ks/Sq.m 5148000 Ks 3 Bedroom
17 NYALI 300 Sq.meter 20592 Ks/Sq.m 6177600 Ks 3 Bedroom
18 NYALI 400 Sq.meter 20592 Ks/Sq.m 8236800 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2414733 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4850150 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4850150 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6085650 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6085650 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 10142750 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 12171300 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 16228400 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 7321150 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 7321150 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 12201917 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 14642300 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 19523067 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 7691850 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 7691850 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 12819750 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 15383700 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 20511600 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 14 %
6000000 Ks 24 %
8499900 Ks 75 %
9000000 Ks 48 %
11499900 Ks 89 %
12500000 Ks 23 %
17490000 Ks 44 %
27500000 Ks 69 %
9750000 Ks 33 %
12499950 Ks 71 %
23500000 Ks 93 %
27499800 Ks 88 %
35000000 Ks 79 %
10350000 Ks 35 %
12499950 Ks 63 %
17500000 Ks 37 %
27499800 Ks 79 %
35000000 Ks 71 %
 Existing Average Development Cost and Mark
Land Price/Cost Constructio
S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 1236 Ks/Sq.m 123550 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 1236 Ks/Sq.m 185325 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 1236 Ks/Sq.m 185325 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 7413 Ks/Sq.m 1111950 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 7413 Ks/Sq.m 1111950 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 7413 Ks/Sq.m 1853250 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 7413 Ks/Sq.m 2223900 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 7413 Ks/Sq.m 2965200 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 13591 Ks/Sq.m 2038575 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 13591 Ks/Sq.m 2038575 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 13591 Ks/Sq.m 3397625 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 13591 Ks/Sq.m 4077150 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 13591 Ks/Sq.m 5436200 Ks 4 Bedroom
14 NYALI 150 Sq.meter 15444 Ks/Sq.m 2316600 Ks 2 Bedroom
15 NYALI 150 Sq.meter 15444 Ks/Sq.m 2316600 Ks 3 Bedroom
16 NYALI 250 Sq.meter 15444 Ks/Sq.m 3861000 Ks 3 Bedroom
17 NYALI 300 Sq.meter 15444 Ks/Sq.m 4633200 Ks 3 Bedroom
18 NYALI 400 Sq.meter 15444 Ks/Sq.m 6177600 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2373550 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4788375 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4788375 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5715000 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5715000 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 9525000 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 11430000 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 15240000 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6641625 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6641625 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 11069375 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 13283250 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 17711000 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6919650 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6919650 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 11532750 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 13839300 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 18452400 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 16 %
6000000 Ks 25 %
8499900 Ks 78 %
9000000 Ks 57 %
11499900 Ks 101 %
12500000 Ks 31 %
17490000 Ks 53 %
27500000 Ks 80 %
9750000 Ks 47 %
12499950 Ks 88 %
23500000 Ks 112 %
27499800 Ks 107 %
35000000 Ks 98 %
10350000 Ks 50 %
12499950 Ks 81 %
17500000 Ks 52 %
27499800 Ks 99 %
35000000 Ks 90 %
 Existing Average Development Cost and Mark
Land Price/Cost Constructio
S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 988 Ks/Sq.m 98840 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 988 Ks/Sq.m 148260 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 988 Ks/Sq.m 148260 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 5930 Ks/Sq.m 889560 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 5930 Ks/Sq.m 889560 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 5930 Ks/Sq.m 1482600 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 5930 Ks/Sq.m 1779120 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 5930 Ks/Sq.m 2372160 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 10872 Ks/Sq.m 1630860 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 10872 Ks/Sq.m 1630860 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 10872 Ks/Sq.m 2718100 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 10872 Ks/Sq.m 3261720 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 10872 Ks/Sq.m 4348960 Ks 4 Bedroom
14 NYALI 150 Sq.meter 12355 Ks/Sq.m 1853280 Ks 2 Bedroom
15 NYALI 150 Sq.meter 12355 Ks/Sq.m 1853280 Ks 3 Bedroom
16 NYALI 250 Sq.meter 12355 Ks/Sq.m 3088800 Ks 3 Bedroom
17 NYALI 300 Sq.meter 12355 Ks/Sq.m 3706560 Ks 3 Bedroom
18 NYALI 400 Sq.meter 12355 Ks/Sq.m 4942080 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2348840 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4751310 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4751310 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5492610 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5492610 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 9154350 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 10985220 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 14646960 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6233910 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6233910 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 10389850 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 12467820 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 16623760 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6456330 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6456330 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 10760550 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 12912660 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 17216880 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 17 %
6000000 Ks 26 %
8499900 Ks 79 %
9000000 Ks 64 %
11499900 Ks 109 %
12500000 Ks 37 %
17490000 Ks 59 %
27500000 Ks 88 %
9750000 Ks 56 %
12499950 Ks 101 %
23500000 Ks 126 %
27499800 Ks 121 %
35000000 Ks 111 %
10350000 Ks 60 %
12499950 Ks 94 %
17500000 Ks 63 %
27499800 Ks 113 %
35000000 Ks 103 %
 Existing Average Development Cost and Mark
Land Price/Cost Constructio
S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 824 Ks/Sq.m 82367 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 824 Ks/Sq.m 123550 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 824 Ks/Sq.m 123550 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 4942 Ks/Sq.m 741300 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 4942 Ks/Sq.m 741300 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 4942 Ks/Sq.m 1235500 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 4942 Ks/Sq.m 1482600 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 4942 Ks/Sq.m 1976800 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 9060 Ks/Sq.m 1359050 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 9060 Ks/Sq.m 1359050 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 9060 Ks/Sq.m 2265083 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 9060 Ks/Sq.m 2718100 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 9060 Ks/Sq.m 3624133 Ks 4 Bedroom
14 NYALI 150 Sq.meter 10296 Ks/Sq.m 1544400 Ks 2 Bedroom
15 NYALI 150 Sq.meter 10296 Ks/Sq.m 1544400 Ks 3 Bedroom
16 NYALI 250 Sq.meter 10296 Ks/Sq.m 2574000 Ks 3 Bedroom
17 NYALI 300 Sq.meter 10296 Ks/Sq.m 3088800 Ks 3 Bedroom
18 NYALI 400 Sq.meter 10296 Ks/Sq.m 4118400 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2332367 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4726600 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4726600 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5344350 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5344350 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 8907250 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 10688700 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 14251600 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5962100 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5962100 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 9936833 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 11924200 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 15898933 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6147450 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 6147450 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 10245750 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 12294900 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 16393200 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 18 %
6000000 Ks 27 %
8499900 Ks 80 %
9000000 Ks 68 %
11499900 Ks 115 %
12500000 Ks 40 %
17490000 Ks 64 %
27500000 Ks 93 %
9750000 Ks 64 %
12499950 Ks 110 %
23500000 Ks 136 %
27499800 Ks 131 %
35000000 Ks 120 %
10350000 Ks 68 %
12499950 Ks 103 %
17500000 Ks 71 %
27499800 Ks 124 %
35000000 Ks 114 %
 Existing Average Development Cost and Mark
Land Price/Cost Constructio
S/N Location Property size Price/Sq.meter Total land price Bedroom
1 BAMBURY 100 Sq.meter 291 Ks/Sq.m 29071 Ks 1 Bedroom
2 BAMBURY 150 Sq.meter 291 Ks/Sq.m 43606 Ks 2 Bedroom
3 BAMBURY 150 Sq.meter 291 Ks/Sq.m 43606 Ks 3 Bedroom
4 TUDOR 150 Sq.meter 1744 Ks/Sq.m 261635 Ks 2 Bedroom
5 TUDOR 150 Sq.meter 1744 Ks/Sq.m 261635 Ks 3 Bedroom
6 TUDOR 250 Sq.meter 1744 Ks/Sq.m 436059 Ks 3 Bedroom
7 TUDOR 300 Sq.meter 1744 Ks/Sq.m 523271 Ks 3 Bedroom
8 TUDOR 400 Sq.meter 1744 Ks/Sq.m 697694 Ks 4 Bedroom
9 KIZINGO 150 Sq.meter 3198 Ks/Sq.m 479665 Ks 2 Bedroom
10 KIZINGO 150 Sq.meter 3198 Ks/Sq.m 479665 Ks 3 Bedroom
11 KIZINGO 250 Sq.meter 3198 Ks/Sq.m 799441 Ks 3 Bedroom
12 KIZINGO 300 Sq.meter 3198 Ks/Sq.m 959329 Ks 3 Bedroom
13 KIZINGO 400 Sq.meter 3198 Ks/Sq.m 1279106 Ks 4 Bedroom
14 NYALI 150 Sq.meter 3634 Ks/Sq.m 545082 Ks 2 Bedroom
15 NYALI 150 Sq.meter 3634 Ks/Sq.m 545082 Ks 3 Bedroom
16 NYALI 250 Sq.meter 3634 Ks/Sq.m 908471 Ks 3 Bedroom
17 NYALI 300 Sq.meter 3634 Ks/Sq.m 1090165 Ks 3 Bedroom
18 NYALI 400 Sq.meter 3634 Ks/Sq.m 1453553 Ks 4 Bedroom
evelopment Cost and Market Sales of Apartments Built in Mombasa
Construction Cost Average Market Price/Sale
Cost/Sq.meter Total Construction Cost Total Project Cost Price/Sq.meter
22500 Ks/Sq.m 2250000 Ks 2279071 Ks 27500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4646656 Ks 40000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4646656 Ks 56666 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4864685 Ks 60000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 4864685 Ks 76666 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 8107809 Ks 50000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 9729371 Ks 58300 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 12972494 Ks 68750 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5082715 Ks 65000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5082715 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 8471191 Ks 94000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 10165429 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 13553906 Ks 87500 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5148132 Ks 69000 Ks/Sq.m
30687 Ks/Sq.m 4603050 Ks 5148132 Ks 83333 Ks/Sq.m
30687 Ks/Sq.m 7671750 Ks 8580221 Ks 70000 Ks/Sq.m
30687 Ks/Sq.m 9206100 Ks 10296265 Ks 91666 Ks/Sq.m
30687 Ks/Sq.m 12274800 Ks 13728353 Ks 87500 Ks/Sq.m
rage Market Price/Sale
Total price Sold Net Profit
2750000 Ks 21 %
6000000 Ks 29 %
8499900 Ks 83 %
9000000 Ks 85 %
11499900 Ks 136 %
12500000 Ks 54 %
17490000 Ks 80 %
27500000 Ks 112 %
9750000 Ks 92 %
12499950 Ks 146 %
23500000 Ks 177 %
27499800 Ks 171 %
35000000 Ks 158 %
10350000 Ks 101 %
12499950 Ks 143 %
17500000 Ks 104 %
27499800 Ks 167 %
35000000 Ks 155 %