4 beds
2 floors
208.5 sqm
This two-storey villa of 503 m² 4 bedrooms and 5 bathrooms is located 3 minutes' drive from the beach and features a private pool and a spacious terrace. Panoramic windows overlooking the garden enhance the sense of space and emphasize the premium status of the property. Proximity to the ocean creates a strong demand for rent, directly affects occupancy and increases liquidity during resale.
The planning solution provides a bathroom in each bedroom, which makes the villa especially convenient for family living and rent. A spacious living room with kitchen adds to the usable space, while a balcony on the second floor adds an extra seating area and adds value to the facility. The villa is transferred with furniture and appliances, which eliminates additional investments and speeds up the launch of rentals after obtaining rights.
The financial model includes a guaranteed return of 6% for 2 years, which reduces investment risks, and flexible installments with a down payment of 30% have a key advantage — payments are available until January 2027, after construction is completed. Leasehold format for a period of 60 years. The architecture is implemented in the concept of modern minimalism with oriental harmony, using stone, wood and matte ferrous metal — such materials remain relevant and support the increase in the cost of the object. Additional reliability is provided by guarantees: 5 years for the structure and 7 years for waterproofing, and management from Eco Management reduces operational risks and simplifies the rental process.
$ 515 000
price from developer
$ 2 500
deposit
$ 152 000
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 81 177
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 596 177 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 81 177
$ 515 000
Construction Start
$ 596 177
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 87 035
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 253 per month (≈ +$ 87 035 per year). Yield ~16.9%, estimated payback period — 5.9 years.
16.9 %
Annual ROI (%)
+ $ 7 253
Monthly income
5.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 802 per month (≈ +$ 69 628 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 5 802
Monthly income
7.4 years
Payback period
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
$ 515 000
04.2026
Frame
$ 540 750
+ $ 25 750
07.2026
Interior works
$ 567 788
+ $ 52 788
09.2026
Completed
$ 596 177
+ $ 81 177
Total return:
+ $ 81 177
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 515 000, split into 5 payments through Q1 2027. The deposit is $ 2 500. The first installment is $ 152 000 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 500
1
05.2026
$ 152 000
2
07.2026
$ 90 120
3
09.2026
$ 90 120
4
11.2026
$ 90 120
5
01.2027
$ 90 120
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The Minori complex is located in one of the most sought-after areas of Bali — Seminyak, just 15 minutes from the airport. The location is particularly well chosen, with the central Sunset Road a few steps away, providing quick access to the entire infrastructure of the area. At the same time, the complex itself is hidden from noise, heavy traffic and tourist flows, creating an atmosphere of privacy and comfort.
Within a radius of just 5 minutes, all the necessary elements of everyday life are available: grocery stores, restaurants and cafes, fitness clubs and yoga spaces, SPA and massage parlors, pharmacies, children's centers and shopping areas. This environment makes accommodation as convenient as possible — everything you need is literally nearby, without the need for long trips.
The location is also ideal for relaxation and leisure, with Double Six Beach just 3 minutes away, as well as the iconic places of the area — Ku De Ta and Petitenget Temple. Potato Head Beach Club and Beachwalk Shopping Center — popular attraction points with a premium holiday atmosphere and a variety of shopping and entertainment options can be reached in 10 minutes.
Source: Exclusive 3D Aerial Photography of the «Seminyak» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726