4 beds
2 floor
317 sqm
Description
Full furniture and designer finishes. Ocean view or tropical gardens. Privacy and silence
Apartment purchase savings
$ 4 988 461
price from developer
$ 3 118
deposit
$ 994 574
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
+ $ 511 317
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 499 778 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 511 317
$ 4 988 461
Construction Start
$ 5 499 778
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 793 165
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 66 097 per month (≈ +$ 793 165 per year). Yield ~15.9%, estimated payback period — 6.3 years.
15.9 %
Annual ROI (%)
+ $ 66 097
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 52 878 per month (≈ +$ 634 532 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 52 878
Monthly income
7.9 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 118
The total price is $ 4 988 461, split into 5 payments through Q4 2027. The deposit is $ 3 118. The first installment is $ 994 574 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 994 570
2
09.2026
$ 997 690
3
02.2027
$ 997 690
4
07.2027
$ 997 690
5
12.2027
$ 997 690
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
