$ 54 990
price from developer
10% • $ 5 499
Apartor discount
$ 49 491
amount due
$ 1 000
deposit
$ 8 900
down payment
10 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
+ $ 18 535
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 73 525 (see the price growth chart), which will provide you with a 67.3% profit amounting to about $ 18 535
$ 49 491
Construction Start
$ 73 525
Construction Completion
67.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 746
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 062 per month (≈ +$ 24 746 per year). Yield ~50%, estimated payback period — 2 years.
50 %
Annual ROI (%)
+ $ 2 062
Monthly income
2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 650 per month (≈ +$ 19 796 per year). Yield ~40%, estimated payback period — 2.5 years.
40 %
Annual ROI (%)
+ $ 1 650
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
+ $ 8 249
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 9 900. By the time of the second payment (february 02), the property price will be $ 57 740. You exit the deal and assign your ownership rights, yielding a 83.3% profit of $ 8 249
$ 1 000
Deposit
$ 8 900
First Installment
83.3 %
Profit, %
The total price is $ 49 491, split into 10 payments through Q1 2029. The deposit is $ 1 000. The first installment is $ 8 900 (18% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
09.2025
$ 8 900
2
02.2026
$ 4 400
3
06.2026
$ 4 400
4
11.2026
$ 4 400
5
03.2027
$ 4 400
6
08.2027
$ 4 400
7
01.2028
$ 4 400
8
05.2028
$ 4 400
9
10.2028
$ 4 400
10
02.2029
$ 4 400
* 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
$ 54 990
03.2026
Foundation
$ 57 740
+ $ 2 750
09.2026
1st floor
$ 60 627
+ $ 5 637
06.2027
50%
$ 63 658
+ $ 8 668
06.2028
Interior works
$ 66 841
+ $ 11 851
03.2029
Completed
$ 73 525
+ $ 18 535
Итоговый доход:
+ $ 18 535
* 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.