3 beds
3 floors
248 sqm
Description
Fully furnished apartments in modern Asian style. Panoramic windows that fill the interior with light. Premium finishes using natural materials.
Villa purchase savings
$ 3 434 322
price from developer
$ 3 125
deposit
$ 683 739
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
+ $ 730 651
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 164 973 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 730 651
$ 3 434 322
Construction Start
$ 4 164 973
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 563 229
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 46 936 per month (≈ +$ 563 229 per year). Yield ~16.4%, estimated payback period — 6.1 years.
16.4 %
Annual ROI (%)
+ $ 46 936
Monthly income
6.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 37 549 per month (≈ +$ 450 583 per year). Yield ~13.1%, estimated payback period — 7.6 years.
13.1 %
Annual ROI (%)
+ $ 37 549
Monthly income
7.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 125
The total price is $ 3 434 322, split into 5 payments through Q4 2027. The deposit is $ 3 125. The first installment is $ 683 739 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 683 740
2
09.2026
$ 686 860
3
02.2027
$ 686 860
4
07.2027
$ 686 860
5
12.2027
$ 686 860
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
