Reserved
Lot #27
Size
3,116 sqm
$
Lot Price
$251,189
View
Ocean Discount
Sienna Villa
Villa B
4 Bed / 5.5 Bath · 501 m² built
Choose Option
Lot Price
$251,189
Villa Price (4BR)
$610,500
Combined Price
$861,689
Fractional (1/3 Share)
$292,230
Investment Snapshot
Price per m²
$86
Land valueCONFOTUR Savings
$155,104
15-year tax exemption5-Year Projected Value
$1,266,104
+$404,415 equity at 8%/yrMonthly HOA
$547
4BR villaNet Rental Income
$45,692/yr
5.3% yield · 50% occ.Total ROI (5yr)
73.4%
Appreciation + rentalAdjusted ROI (5yr)
91.4%
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$125,595
Includes the reservation deposit
40%
Act of Sale$100,476
Due at title transfer
10%
Lot Reception$25,119
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 →$861,689
