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
$ 464 550
price from developer
$ 9 291
deposit
$ 130 074
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
+ $ 47 617
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 512 167 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 47 617
$ 464 550
Construction Start
$ 512 167
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 171
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 181 per month (≈ +$ 50 171 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 181
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 345 per month (≈ +$ 40 137 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 345
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 6, deposit: 9 291
The total price is $ 464 550, split into 6 payments through Q3 2026. The deposit is $ 9 291. The first installment is $ 130 074 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 290
1
10.2025
$ 130 070
2
12.2025
$ 65 040
3
01.2026
$ 65 040
4
03.2026
$ 65 040
5
05.2026
$ 65 040
6
07.2026
$ 65 040
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
