4 beds
2 floors
406.3 sqm
Description
Private pool with Jacuzzi area. High ceilings and panoramic glazing. Integrated air conditioning and ventilation system.
Villa purchase savings
$ 1 184 409
price from developer
$ 6 234
deposit
$ 467 530
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 186 693
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 371 102 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 186 693
$ 1 184 409
Construction Start
$ 1 371 102
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 136 207
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 351 per month (≈ +$ 136 207 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 351
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 080 per month (≈ +$ 108 966 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 080
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 234
The total price is $ 1 184 409, split into 5 payments through Q4 2026. The deposit is $ 6 234. The first installment is $ 467 530 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
04.2026
$ 467 530
2
06.2026
$ 177 660
3
08.2026
$ 177 660
4
10.2026
$ 177 660
5
12.2026
$ 177 660
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
