Reserved
Lot #19
Size
3,567 sqm
$
Lot Price
$231,855
View
Ocean Discount
Sienna Villa
Villa B
4 Bed / 5.5 Bath · 501 m² built
Choose Option
Lot Price
$231,855
Villa Price (4BR)
$610,500
Combined Price
$842,355
Fractional (1/3 Share)
$285,785
Investment Snapshot
Price per m²
$65
Land valueCONFOTUR Savings
$151,624
15-year tax exemption5-Year Projected Value
$1,237,696
+$395,341 equity at 8%/yrMonthly HOA
$547
4BR villaNet Rental Income
$45,692/yr
5.4% yield · 50% occ.Total ROI (5yr)
74.1%
Appreciation + rentalAdjusted ROI (5yr)
92.1%
Incl. CONFOTUR savingsProjections based on historical trends and comparable market data. Actual returns may vary.
Payment Plan
Lot Payments
$
Reservation$5,000
Refundable deposit to secure your lot
50%
Promise of Sale$115,928
Includes the reservation deposit
40%
Act of Sale$92,742
Due at title transfer
10%
Lot Reception$23,186
Final payment upon handover
Villa Payments (4BR)
40%
Construction Start$244,200
Due when construction begins
30%
Grey Structure$183,150
Structural work complete
25%
Finishes$152,625
Interior finishing begins
5%
Delivery$30,525
Key handover & inspection
Total Investment
View Full Payment Schedule →$842,355
