Samesta Nexa

Project Profile

A 10-hectare TOD redevelopment in East Jakarta transforming an existing residential area into an integrated vertical community with 14 towers and 10,521 units, including replacement apartments, Rusunami, and Anami, supported by connectivity to KRL, TransJakarta, and nearby facilities.

 

Market Opportunity

Excellent connectivity via the KRL, TransJakarta, and Klender Terminal, along with a large surrounding population and a diverse mix of educational, healthcare, commercial, and industrial facilities, supports strong long-term residential market potential.

 

Target Market
TOD vertical housing
Origin Jakarta 70%; Bodetabek 30%
Motivation 20% Investment / 80% End-user
Occupation Professionals / Employees / Academic Staff – ±70%
Entrepreneurs / Self-Employed Individuals – ±20%
Others – ±10%

 

Product Development
Replacement Flats & Anami
Segment Middle-Bottom Residential (MBR) & Middle Residential (MBM)
Number of Units 10,521
Selling Price IDR 17.6 – 53.8 Million / m²

 

Project Structure
Partnership Scheme Joint Venture
Investment Sharing The project is structured with 35% participation by the Project Owner and 65% participation by the Investor.

 


Investment Cost
IDR 5.90 Trillion
Expected Started Date

2027

Financial Analysis

NPV : IDR 621.7 Billion
IRR : 20.71%
WACC : 10%
Payback Period : 10 Years
Cooperation Years : 16 Years

Land Area

Development Area: ±100,000 m²
Total NLA: 436,705 m²
Total GFA: 472,739 m²

Location

Jalan I Gusti Ngurah Rai, East Jakarta, Indonesia

Coordinates: 6°12'59.7"S, 106°55'41.9"E

Contact

Name : Rahman Nur Wahyu
Title : Head of The Business Feasibility Department
Email : rahmanwahyu@gmail.com