Input data
Our primary dataset is a panel of forty-three completed luxury residential transactions across Noida, Greater Noida West, Gurugram and Bangalore between 2018 and 2024. Each transaction record contains: launch date, launch price, possession date, actual possession price, post-possession transaction history through 2024, rental yield where available, and construction quality rating from an independent third-party audit where such audit exists.
We supplement this transaction panel with three external datasets: the ANAROCK NCR Residential Quarterly Report, the JLL India Residential Index, and the GNIDA published rate card for Sector 4 Greater Noida West. Where these three sources disagree — which they do roughly one month in four — we publish all three and flag the divergence on the research page rather than quietly averaging them.
The CAGR calculation
Our headline CAGR for Sector 4 is computed as a weighted average of three components. The first is the observed five-year CAGR of the comparable transaction panel, weighted fifty per cent. The second is the GNIDA rate card appreciation rate for Sector 4 specifically, weighted twenty-five per cent. The third is a forward-looking infrastructure premium adjustment, weighted twenty-five per cent, which reflects the expected impact of Jewar Airport, the Aqua Line extension and the RRTS corridor on the sector's pricing. The current headline CAGR is 14.2 per cent, and we will revise it at the end of every calendar quarter.
The rental yield calculation
Rental yield for Sector 4 is estimated at 3.4 per cent gross, based on thirty-eight live rental listings for comparable 3 BHK apartments in Greater Noida West as of Q1 2026, adjusted for the premium that Fab Luxe residences are expected to command at handover due to specification and brand. The rental number is, frankly, the part of the model we are least certain about, because Sector 4 at the price bracket of Fab Luxe has no directly comparable rental data yet. We have therefore published the yield estimate with a low-confidence flag on the ROI page.
Breakeven and exit analysis
Breakeven is calculated as the year at which cumulative rental income plus unrealised capital appreciation exceeds the total capital outlay including initial booking, stage payments, registration and GST. Exit analysis assumes the resale is handled by the Forbes desk at standard agency commission, with no additional lock-in beyond the statutory RERA cool-off. The current model shows a breakeven at Year 3.4 and a total five-year gross return of approximately 111 per cent — but both of those numbers are projections, not guarantees, and neither should be read as investment advice.