4 beds
2 floors
470 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
$ 1 374 093
price from developer
5% • $ 68 705
Tinora discount
$ 1 305 388
amount due
$ 47 364
deposit
$ 409 522
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
+ $ 140 845
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 514 938 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 140 845
$ 1 305 388
Construction Start
$ 1 514 938
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 130 539
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 878 per month (≈ +$ 130 539 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 10 878
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 703 per month (≈ +$ 104 431 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 8 703
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 47 364
The total price is $ 1 305 388, split into 6 payments through Q2 2026. The deposit is $ 47 364. The first installment is $ 409 522 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 47 360
1
08.2025
$ 409 520
2
10.2025
$ 169 700
3
12.2025
$ 169 700
4
02.2026
$ 169 700
5
04.2026
$ 169 700
6
06.2026
$ 169 700
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
