4 beds
2 floor
317 sqm
Description
Full furniture and designer finishes. Ocean view or tropical gardens. Privacy and silence
Apartment purchase savings
$ 4 986 987
price from developer
$ 3 117
deposit
$ 994 281
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
+ $ 511 166
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 498 153 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 511 166
$ 4 986 987
Construction Start
$ 5 498 153
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 792 931
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 66 078 per month (≈ +$ 792 931 per year). Yield ~15.9%, estimated payback period — 6.3 years.
15.9 %
Annual ROI (%)
+ $ 66 078
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 52 862 per month (≈ +$ 634 345 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 52 862
Monthly income
7.9 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 117
The total price is $ 4 986 987, split into 5 payments through Q4 2027. The deposit is $ 3 117. The first installment is $ 994 281 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 994 280
2
09.2026
$ 997 400
3
02.2027
$ 997 400
4
07.2027
$ 997 400
5
12.2027
$ 997 400
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
