Reserved
Lot #22
Size
822 sqm
$
Lot Price
$86,289
View
Ocean Extra
Sienna Villa
Villa C
3 Bed / 4.5 Bath · 329 m² built
Choose Option
Lot Price
$86,289
Villa Price (3BR)
$448,500
Combined Price
$534,789
Fractional (1/3 Share)
$183,263
Investment Snapshot
Price per m²
$105
Land valueCONFOTUR Savings
$96,262
15-year tax exemption5-Year Projected Value
$785,780
+$250,991 equity at 8%/yrMonthly HOA
$456
3BR villaNet Rental Income
$31,556/yr
5.9% yield · 50% occ.Total ROI (5yr)
76.4%
Appreciation + rentalAdjusted ROI (5yr)
94.4%
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$43,145
Includes the reservation deposit
40%
Act of Sale$34,516
Due at title transfer
10%
Lot Reception$8,629
Final payment upon handover
Villa Payments (3BR)
40%
Construction Start$179,400
Due when construction begins
30%
Grey Structure$134,550
Structural work complete
25%
Finishes$112,125
Interior finishing begins
5%
Delivery$22,425
Key handover & inspection
Total Investment
View Full Payment Schedule →$534,789
