Model Home
Lot #3
Size
1,021 sqm
$
Lot Price
$100,058
View
Ocean Premium
Sienna Villa
Villa C
3 Bed / 4.5 Bath · 329 m² built
Choose Option
Lot Price
$100,058
Villa Price (3BR)
$448,500
Combined Price
$548,558
Fractional (1/3 Share)
$187,853
Investment Snapshot
Price per m²
$98
Land valueCONFOTUR Savings
$98,740
15-year tax exemption5-Year Projected Value
$806,012
+$257,454 equity at 8%/yrMonthly HOA
$456
3BR villaNet Rental Income
$31,556/yr
5.8% yield · 50% occ.Total ROI (5yr)
75.7%
Appreciation + rentalAdjusted ROI (5yr)
93.7%
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$50,029
Includes the reservation deposit
40%
Act of Sale$40,023
Due at title transfer
10%
Lot Reception$10,006
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 →$548,558
