6 beds
2 floors
873 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
$ 2 368 179
price from developer
5% • $ 118 409
Tinora discount
$ 2 249 770
amount due
$ 47 364
deposit
$ 740 056
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
+ $ 242 738
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 610 917 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 242 738
$ 2 249 770
Construction Start
$ 2 610 917
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 224 977
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 748 per month (≈ +$ 224 977 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 18 748
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 998 per month (≈ +$ 179 982 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 14 998
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 47 364
The total price is $ 2 249 770, split into 6 payments through Q2 2026. The deposit is $ 47 364. The first installment is $ 740 056 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 47 360
1
08.2025
$ 740 060
2
10.2025
$ 292 470
3
12.2025
$ 292 470
4
02.2026
$ 292 470
5
04.2026
$ 292 470
6
06.2026
$ 292 470
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
