3 beds
2 floors
372.3 sqm
Description
Private pool with terrace and lounge area. Modern tropical design with minimalist elements. Spacious bedrooms with private bathrooms. Possibility of choosing furniture. Parking at the villa and separate laundry. Fully equipped open plan kitchen. High ceilings and panoramic windows
Villa purchase savings
$ 464 413
price from developer
$ 9 288
deposit
$ 130 036
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
+ $ 47 603
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 512 016 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 47 603
$ 464 413
Construction Start
$ 512 016
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 157
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 180 per month (≈ +$ 50 157 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 180
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 344 per month (≈ +$ 40 125 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 344
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 6, deposit: 9 288
The total price is $ 464 413, split into 6 payments through Q3 2026. The deposit is $ 9 288. The first installment is $ 130 036 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 290
1
10.2025
$ 130 040
2
12.2025
$ 65 020
3
01.2026
$ 65 020
4
03.2026
$ 65 020
5
05.2026
$ 65 020
6
07.2026
$ 65 020
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
