2 beds
1 floors
118.8 sqm
Description
The architects designed floor-to-ceiling windows to give the rooms a view of the street lot. All villas have their own private pool, living room with access to the pool, garden and terrace. The villas will undergo turnkey renovations with furniture, household appliances, textiles and plumbing. The villas are presented with a total area of 153 sq.m. up to 260 sq.m. with an area of 214 to 338 sq.m.
Villa purchase savings
$ 436 621
price from developer
$ 6 242
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 91 691
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 528 312 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 91 691
$ 436 621
Construction Start
$ 528 312
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 268
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 439 per month (≈ +$ 53 268 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 439
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 551 per month (≈ +$ 42 614 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 551
Monthly income
10.2 years
Payback period
