4 beds
2 floors
450 sqm
Description
-
- 3
Villa purchase savings
$ 1 242 139
price from developer
$ 37 264
deposit
$ 397 485
down payment
3 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
+ $ 260 849
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 502 988 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 260 849
$ 1 242 139
Construction Start
$ 1 502 988
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 142 846
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 904 per month (≈ +$ 142 846 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 904
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 523 per month (≈ +$ 114 277 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 523
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 3, deposit: 37 264
The total price is $ 1 242 139, split into 3 payments through Q3 2025. The deposit is $ 37 264. The first installment is $ 397 485 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 37 260
1
08.2025
$ 397 480
2
09.2025
$ 403 700
3
09.2025
$ 403 700
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
