5 beds
3 floors
503 sqm
The 503 m² villa with 5 bedrooms and 6 bathrooms is located 3 minutes drive to the beach —this location maintains high demand for rent and increases the liquidity of the asset during resale. The presence of its own swimming pool and panoramic windows overlooking the garden strengthens its positioning in the premium segment, which allows you to count on a higher rental rate and stable occupancy.
The planning solution provides a bathroom in each bedroom, which increases the functionality of the property for group and family living and directly affects the rental profitability. A spacious living room with kitchen adds to the usable area, while a balcony on the top floor adds an additional area of use, adding value to the property. Furniture and equipment are included in the price, so there are no additional capital investments and the period for income generation is reduced.
The financial model includes a guaranteed income of 6%, which reduces investment risks, and flexible installments with a down payment of 30%, which allows optimizing the investment structure. The leasehold format reduces the entry threshold. 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, 7 years for waterproofing and 1 year for finishing work.
$ 650 000
price from developer
$ 2 500
deposit
$ 192 500
down payment
3 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
+ $ 102 456
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 752 456 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 102 456
$ 650 000
Construction Start
$ 752 456
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 109 850
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 154 per month (≈ +$ 109 850 per year). Yield ~16.9%, estimated payback period — 5.9 years.
16.9 %
Annual ROI (%)
+ $ 9 154
Monthly income
5.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 323 per month (≈ +$ 87 880 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 7 323
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
$ 650 000
04.2026
Frame
$ 682 500
+ $ 32 500
07.2026
Interior works
$ 716 625
+ $ 66 625
09.2026
Completed
$ 752 456
+ $ 102 456
Total return:
+ $ 1 02 456
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 650 000, split into 3 payments through Q3 2026. The deposit is $ 2 500. The first installment is $ 192 500 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 500
1
04.2026
$ 192 500
2
06.2026
$ 227 500
3
09.2026
$ 227 500
* 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