4 beds
1 floors
441 sqm
Villa of 441 m² with a layout of 4 bedrooms and 4 bathrooms —each bedroom has its own bathroom, which increases liquidity in rentals for families and large companies: the property can be rented at a higher rate and use the entire area efficiently. The one-story format simplifies operation and makes real estate in demand among tenants with children and the older generation. The view from the windows of the private pool and interior enhances privacy, which directly affects the price segment and the level of demand.
The presence of a private swimming pool and parking space puts the property into the category of more expensive rent, increasing potential profitability and competitiveness in the market. The use of quality materials reduces maintenance costs and maintains the value of the asset in the long term. The spacious modern layout further expands the target audience of tenants, which increases occupancy.
The financial model is optimized for the investor: installments with a down payment of 32% or more reduce the entry threshold and allow the distribution of capital. Cabinet furniture is already included, and an additional package is purchased at will — this makes it possible to control the budget and adapt the interior to the chosen strategy (rent or resale). The ability to register with freehold or leasehold expands options for exiting an investment and increases liquidity, maintaining the potential for growth in the value of the property.
Villa purchase savings
$ 908 578
price from developer
$ 27 257
deposit
$ 263 488
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 65 254
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 973 832 (see the price growth chart), which will provide you with a 7.18% profit amounting to about $ 65 254
$ 908 578
Construction Start
$ 973 832
Construction Completion
7.18 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 90 858
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 571 per month (≈ +$ 90 858 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 571
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 057 per month (≈ +$ 72 686 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 057
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 908 578
05.2026
Frame
$ 926 750
+ $ 18 172
12.2026
Facade
$ 945 285
+ $ 36 707
06.2027
Interior works
$ 954 738
+ $ 46 160
09.2027
Completed
$ 973 833
+ $ 65 255
Total return:
+ $ 65 254
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 27 257
The total price is $ 908 578, split into 5 payments through Q3 2027. The deposit is $ 27 257. The first installment is $ 263 488 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 27 260
1
05.2026
$ 263 490
2
09.2026
$ 154 460
3
01.2027
$ 154 460
4
05.2027
$ 154 460
5
09.2027
$ 154 460
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Oliver is located in the Chalong area, approximately 980 meters from the sea. This distance allows you to quickly reach the coast, while remaining outside the active tourist area. The location is convenient from the point of view of transport accessibility and is suitable for both permanent residence and recreation.
The Chalong area has a developed infrastructure: nearby there are shops, cafes, services and everything necessary for everyday life. At the same time, it is considered calmer and quieter compared to popular tourist areas, which makes it comfortable to live in a measured rhythm.
Source: Exclusive 3D Aerial Photography of the «Chalong» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
