$ 50 054
price from developer
$ 1 000
deposit
$ 14 020
down payment
4 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 16 871
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 66 925 (see the price growth chart), which will provide you with a 74.8% profit amounting to about $ 16 871
$ 50 054
Construction Start
$ 66 925
Construction Completion
74.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 027
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 086 per month (≈ +$ 25 027 per year). Yield ~50%, estimated payback period — 2 years.
50 %
Annual ROI (%)
+ $ 2 086
Monthly income
2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 668 per month (≈ +$ 20 022 per year). Yield ~40%, estimated payback period — 2.5 years.
40 %
Annual ROI (%)
+ $ 1 668
Monthly income
2.5 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 2 503
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 15 020. By the time of the second payment (june 06), the property price will be $ 52 557. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 2 503
$ 1 000
Deposit
$ 14 020
First Installment
16.7 %
Profit, %
The total price is $ 50 054, split into 4 payments through Q3 2028. The deposit is $ 1 000. The first installment is $ 14 020 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
06.2025
$ 14 020
2
06.2026
$ 8 340
3
09.2027
$ 13 350
4
09.2028
$ 13 350
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 50 054
03.2026
Foundation
$ 52 557
+ $ 2 503
09.2026
1st floor
$ 55 185
+ $ 5 131
06.2027
50%
$ 57 944
+ $ 7 890
06.2028
Interior works
$ 60 841
+ $ 10 787
03.2029
Completed
$ 66 925
+ $ 16 871
Итоговый доход:
+ $ 16 871
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Ocean View is located on the first coastline of Otres Beach — one of the most beautiful beaches in Sihanoukville. Nearby:
An ideal place to live and rent.