4 beds
1 floors
441 sqm
Villa of 441 m² with a layout of 4 bedrooms and 4 bathrooms —each bedroom has its own bathroom, which increases liquidity in rentals for families and large companies: the property can be rented at a higher rate and use the entire area efficiently. The one-story format simplifies operation and makes real estate in demand among tenants with children and the older generation. The view from the windows of the private pool and interior enhances privacy, which directly affects the price segment and the level of demand.
The presence of a private swimming pool and parking space puts the property into the category of more expensive rent, increasing potential profitability and competitiveness in the market. The use of quality materials reduces maintenance costs and maintains the value of the asset in the long term. The spacious modern layout further expands the target audience of tenants, which increases occupancy.
The financial model is optimized for the investor: installments with a down payment of 32% or more reduce the entry threshold and allow the distribution of capital. Cabinet furniture is already included, and an additional package is purchased at will — this makes it possible to control the budget and adapt the interior to the chosen strategy (rent or resale). The ability to register with freehold or leasehold expands options for exiting an investment and increases liquidity, maintaining the potential for growth in the value of the property.
Villa purchase savings
$ 925 381
price from developer
$ 27 761
deposit
$ 268 360
down payment
5 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
+ $ 66 461
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 991 842 (see the price growth chart), which will provide you with a 7.18% profit amounting to about $ 66 461
$ 925 381
Construction Start
$ 991 842
Construction Completion
7.18 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 92 538
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 712 per month (≈ +$ 92 538 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 712
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 169 per month (≈ +$ 74 030 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 169
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 925 381
05.2026
Frame
$ 943 889
+ $ 18 508
12.2026
Facade
$ 962 767
+ $ 37 386
06.2027
Interior works
$ 972 395
+ $ 47 014
09.2027
Completed
$ 991 843
+ $ 66 462
Total return:
+ $ 66 461
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 27 761
The total price is $ 925 381, split into 5 payments through Q3 2027. The deposit is $ 27 761. The first installment is $ 268 360 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 27 760
1
06.2026
$ 268 360
2
09.2026
$ 157 310
3
01.2027
$ 157 310
4
05.2027
$ 157 310
5
09.2027
$ 157 310
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Oliver is located in the Chalong area, approximately 980 meters from the sea. This distance allows you to quickly reach the coast, while remaining outside the active tourist area. The location is convenient from the point of view of transport accessibility and is suitable for both permanent residence and recreation.
The Chalong area has a developed infrastructure: nearby there are shops, cafes, services and everything necessary for everyday life. At the same time, it is considered calmer and quieter compared to popular tourist areas, which makes it comfortable to live in a measured rhythm.
Source: Exclusive 3D Aerial Photography of the «Chalong» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
