Archonet
HomeLandWiseFinWisePricingAbout UsBlogs
Talk to Us
Archonet

Boost your feasibility check process to decide faster and build smarter.

TwitterLinkedInInstagram

Products

  • LandWise
  • FinWise
  • PlanWise (Coming Soon)

Company

  • About Us
  • Pricing
  • Blog
  • Contact

Stay Updated

Subscribe to our newsletter for the latest updates and insights.

© 2024 Archonet. All rights reserved.

Privacy PolicyTerms of Service
Mumbai, India
info@archonet.in
Back to Blog
Land Feasibility
Real Estate Development

Naman Xana, Worli: Feasibility of India’s Most Expensive and Uber Luxury residential project

Viral avatarViral
January 7, 2026
6 min read
Share:
Feasibility of Naman Xana, FSI scheme 30(A) + 33(18)

In 2025, Mumbai real estate crossed a psychological and financial threshold.

Two ultra-luxury sea-facing duplex residences at Naman Xana, Worli, were sold at an effective price of ₹2.8–3.17 lakh per sq. ft., making it India’s most expensive residential deal ever recorded.

What made this moment remarkable wasn’t just the number. It was the fact that Naman Group isn’t a marquee luxury brand like Lodha or Oberoi. There were no celebrity endorsements, no mass marketing blitz, and no legacy luxury portfolio.

Yet, the project outperformed India’s best-known ultra-luxury addresses.

The answer lies not in branding — but in feasibility, land economics, schemes selection, and a deep understanding of gentry-driven luxury.

The Power of Worli Seaface — Location Without Compromise

Mumbai has always rewarded sea frontage. Marine Drive, Bandra, Juhu, Carter Road — each commands a premium.

But post-2019 CRZ relaxations, not every sea-front unlocked equal value.

  • Marine Drive remains constrained due to heritage restrictions
  • Bandra’s charm is offset by internal traffic congestion
  • Juhu has width, but lacks proximity to Mumbai’s commercial core

Worli Seaface stands apart.

It sits at the midpoint of Nariman Point and BKC, connects seamlessly via the Bandra–Worli Sea Link and Coastal Road, and benefits from proximity to Lower Parel’s commercial ecosystem and Mahalaxmi Racecourse, Mumbai’s largest open space.

In feasibility terms, Worli Seaface offers something rare: Maximum buyer willingness to pay with minimum location friction

Why Naman Xana Was Structurally Different From Other Luxury Towers

Most new luxury projects in Mumbai are redevelopments. Redevelopment introduces constraints:

  • Mandatory rehabilitation units
  • Mixed resident profiles (old + new)
  • Compromised layouts
  • Higher density per floor
  • Design driven by entitlement, not aspiration

Naman Xana breaks this pattern.

It is a non-redevelopment, standalone luxury development, a rarity on Worli Seaface.

That single factor unlocked multiple layers of value.

Land, Plot Size , FSI and Scheme selection (from section 30 and 33 of DCPR 2034)

At first glance, the land size appears modest.

  • Total plot area: 2,584.38 sq. m (≈0.64 acres)
  • Plot no 95 bearing CTS no. 832 of Worli Division of Worli Estate Scheme No.52
  • Nature of land: Leasehold (MCGM)
  • As per 2025, Land Rate: Rs 3,00,990/sq.m, Residential Rate: Rs 6,53,070/sq.m
  • As per 2018, Land Rate: Rs 3,53,900/sq.m, Residential Rate: Rs 6,53,800/sq.m
  • Location: Dr Abdul Ghaffar Khan Road, Worli Seaface, Mumbai 400018

Yet, through optimal FSI structuring by use of 30(A) with additional 33(18), the project achieved: Total permissible built-up area of 13,955.65  sq. m (~150,000+ sq. ft.). This wasn’t accidental.

Applicable schemes for Naman Xana plot as per LandWise Lite
Applicable base schemes with Max BUA for plot as seen in LandWise Lite

To study regulations under section 33 of DCPR 2034, read blog here

FSI Stack Strategy (Simplified)

FSI tranches as per selected scheme
FSI details as seen in LandWise Lite

Instead of relying on a single base FSI, the project leveraged:

  • Base FSI permissible under DCPR
  • Premium FSI
  • Fungible FSI
  • Lease transfer premium-based development rights

On leasehold land, value is rarely created by outright purchase. It is created by:
✔ Paying transfer premium (typically ~50% of Ready Reckoner rate) and Ground rent on additional FSI (~7.5% of RR/sq.m)
✔ Purchasing fungible FSI (~60% of Ready Reckoner rate)
✔ Structuring the stack to maximise sellable efficiency

With a Ready Reckoner rate upwards of ~₹3,00,000/sq. ft. in Worli, the effective land and development rights cost is assumed to be worked out to approximately ₹1000 crore for the entire project.

This is where feasibility thinking becomes decisive.

To read our blog on Famous Studios redevelopment at Mahalakshmi, click here

From ₹1000 Crore Land/Approval Costs to ₹3,000+ Crore Revenue

  • Land + premiums: ₹600+ crore
  • Construction & soft costs: Controlled due to low unit count
  • Total apartments: Just 22 ultra-exclusive homes
  • Ticket sizes starting at ₹97.5 crore, Duplexes commanding ₹650+ crore

The projected topline exceeds ₹3,000 crore with avg sale price of Rs 2,25,000/sqft, translating into one of the highest land multipliers ever achieved in Indian residential real estate.

This wasn’t speculative risk-taking. It was high-conviction feasibility study, executed flawlessly.

As casestudy run on LandWise Lite, following is the snapshot of Approval Costs.

Approval costs in LandWise Lite
Breakup of Approval costs
Feasibility - Project summary in LandWise Lite
Basis the certain costs assumption, one can get Project summary in minutes

The Real Differentiator: Gentry, Not Amenities

Every luxury project offers:

  • Pools
  • Gyms
  • Concierge
  • Sea views

These are no longer differentiators.

What Naman Xana engineered was gentry.

Why Gentry Matters More Than Brand

  • Only 16–22 residences in a 44 storey tower
  • No rehab occupants
  • No mismatch of financial profiles
  • All residents belong to the same wealth cohort

For the ultra-rich:

Luxury is no longer about lifestyle.
It is about who you live with — and who you don’t.

This level of exclusivity is nearly impossible in redevelopment-led luxury projects.

Design and Product Strategy Reinforced the Feasibility

Designed by Talati & Partners, the project offered:

  • 6,500 sq. ft. column-free bare-shell units
  • Customisable into 3, 4, or 5 BHKs
  • Duplex options with double-height living spaces
  • Minimal structural compromise

Fewer homes meant:
✔ Higher construction quality per unit
✔ Lower sales velocity pressure
✔ Zero dilution of exclusivity

What Naman Xana Teaches Developers and Investors

This project wasn’t luck.

It was the result of:

  1. Micro-location selection with maximum pricing headroom
  2. Correct add-on scheme and FSI stacking
  3. Clear rejection of redevelopment constraints
  4. Low-density luxury over volume-driven luxury
  5. Feasibility-led decision-making at land stage

In markets like Mumbai, the most profitable projects aren’t always the biggest — they are the best structured.

Why Feasibility Matters More Than Ever

Projects like Naman Xana highlight a broader truth: The difference between a ₹1 lakh/sq. ft. project and a ₹3 lakh/sq. ft. project is decided before the first drawing is made. It is decided at Scheme selection and combination, FSI stacking, Density planning, Financial sensitivity assessment, and Buyer profile definition This is why modern developers are moving feasibility upstream — before land commitments, not after. Developers are using LandWise to evaluate projects faster and take quick Go/no go decision in minutes and with confidence. LandWise not only provide accurate FSI statments but also approval costs for any selected regulation of DCPR 2034 for residential and commercial development/redevelopment.

Sensitivity analysis feature in LandWise Lite
User can run sensitivity analysis in LandWise Lite to check impact on margins

Final Takeaway

Naman Xana didn’t become India’s most expensive residential address because of:

  • A famous brand
  • A celebrity buyer
  • A marketing narrative

It became one because every square foot was backed by logic and market insights, not assumption.

In a city where land is scarce and margins are unforgiving, this project stands as a masterclass in how feasibility, not scale, with patience and right timing creates extraordinary value.

To know more about Archonet’s products like LandWise, LandWise Lite and FinWise, contact us here.

Tags

Land Potential
real estate development
Real estate feasibility

Published on January 7, 2026

Last updated on January 7, 2026

ShareTweet

Explore More Insights

Discover more articles about real estate development and analytics

View All Articles