Reserved
Lot #23
Size
1,774 sqm
$
Lot Price
$176,730
View
Ocean Extra
Sienna Villa
Villa C
3 Bed / 4.5 Bath · 329 m² built
Choose Option
Lot Price
$176,730
Villa Price (3BR)
$448,500
Combined Price
$625,230
Fractional (1/3 Share)
$213,410
Investment Snapshot
Price per m²
$100
Land valueCONFOTUR Savings
$112,541
15-year tax exemption5-Year Projected Value
$918,668
+$293,438 equity at 8%/yrMonthly HOA
$456
3BR villaNet Rental Income
$31,556/yr
5% yield · 50% occ.Total ROI (5yr)
72.2%
Appreciation + rentalAdjusted ROI (5yr)
90.2%
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$88,365
Includes the reservation deposit
40%
Act of Sale$70,692
Due at title transfer
10%
Lot Reception$17,673
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 →$625,230
