Model Home
Lot #3
Size
1,021 sqm
$
Lot Price
$100,058
View
Ocean Premium
Sienna Villa
Villa Maga
3 Bed / 4.5 Bath · 329 m² built
Choose Option
Lot Price
$100,058
Villa Price (3BR)
$477,050
Combined Price
$577,108
Fractional (1/3 Share)
$197,369
Investment Snapshot
Price per m²
$98
Land valueCONFOTUR Savings
$103,879
15-year tax exemption5-Year Projected Value
$847,961
+$270,853 equity at 8%/yrMonthly HOA
$400
3BR villaNet Rental Income
$32,228/yr
5.6% yield · 50% occ.Total ROI (5yr)
74.9%
Appreciation + rentalAdjusted ROI (5yr)
92.9%
Incl. CONFOTUR savingsProjections based on historical trends and comparable market data. Actual returns may vary.
Full Return on Investment Calculator →Payment Plan
Lot Payments
$
Reservation$5,000
Refundable deposit to secure your lot
50%
Promise of Sale$45,029
50% of lot price, minus the reservation deposit
40%
Act of Sale$40,023
Due at signing of the Act of Sale
10%
Lot Reception$10,006
Final payment upon handover
Villa Payments (3BR)
40%
Contract Signing$190,820
Construction contract signed
30%
Structural Works Begin$143,115
Obra gris begins (around month 2)
25%
Finishes Begin$119,263
Interior and exterior finishes start
5%
Physical Delivery$23,853
Handover, keys, and acta de entrega-recepción
Total Investment
View Full Payment Schedule →$577,108
