Model Home
Lot #3
Size
1,021 sqm
$
Lot Price$102,100
View
Ocean Premium
Sienna Villa
Villa Koray
3 Bed / 3.5 Bath · 329 m² built
Choose Option
Lot Price$102,100
Villa Price (3BR)$477,050
Combined Price$579,150
Fractional (1/3 Share)$198,050
Investment Snapshot
Price per m²
$100
Land valueCONFOTUR Savings
$104,247
15-year tax exemption5-Year Projected Value
$850,961
+$271,811 equity at 8%/yrMonthly HOA
$400
3BR villaNet Rental Income
$32,228/yr
5.6% yield · 50% occ.Total ROI (5yr)
74.8%
Appreciation + rentalAdjusted ROI (5yr)
92.8%
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$46,050
50% of lot price, minus the reservation deposit
40%
Act of Sale$40,840
Due at signing of the Act of Sale
10%
Lot Reception$10,210
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 →$579,150
