4 beds
2 floors
388 sqm
Description
Complete decoration of the villa, terrace and pool, fully equipped bathrooms, landscaping of the garden. Built-in furniture, including kitchenette and wardrobes. Upholstered furniture and appliances are paid separately. Ideal for living and for earning income from investments or rentals. High rental potential thanks to its convenient location and modern design
Villa purchase savings
$ 1 232 776
price from developer
5% • $ 61 638
Tinora discount
$ 1 171 138
amount due
$ 47 364
deposit
$ 362 536
down payment
6 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
+ $ 126 360
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 359 136 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 126 360
$ 1 171 138
Construction Start
$ 1 359 136
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 117 114
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 759 per month (≈ +$ 117 114 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 759
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 808 per month (≈ +$ 93 691 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 808
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 47 364
The total price is $ 1 171 138, split into 6 payments through Q2 2026. The deposit is $ 47 364. The first installment is $ 362 536 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 47 360
1
08.2025
$ 362 540
2
10.2025
$ 152 250
3
12.2025
$ 152 250
4
02.2026
$ 152 250
5
04.2026
$ 152 250
6
06.2026
$ 152 250
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
