Studio
2 floor
48.6 sqm
Studio with an area of 48.62 sq. m is located on the 2nd floor of the hotel complex on the first line. The layout provides for a spacious living space with functional zoning and a private balcony that expands the usable area of the facility. The windows offer views of the volcano, which makes the property more attractive to buyers and helps maintain its liquidity in the long term.
The complex has its own diving center and diving school, an underwater museum, and the development of anti-age wellness expands the range of recreational opportunities. This combination of advantages creates additional interest in the complex on the part of tourists and makes the facility part of a popular resort project with a variety of use scenarios.
Property purchases are available in installments with a down payment of 30%, which lowers the entry threshold for the investor. Furniture and appliances are already included in the price of the property, so the buyer avoids additional equipment costs before launching the rental. The use of natural and recyclable materials meets modern market requirements, and a 10-year warranty on structural elements reduces risks when purchasing real estate thanks to reliable construction. Such an object will be of interest to investors who want to receive stable passive income from leasing.
Apartment purchase savings
$ 243 100
price from developer
$ 2 000
deposit
$ 70 900
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
+ $ 67 164
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 310 264 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 67 164
$ 243 100
Construction Start
$ 310 264
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 642
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 720 per month (≈ +$ 56 642 per year). Yield ~23.3%, estimated payback period — 4.3 years.
23.3 %
Annual ROI (%)
+ $ 4 720
Monthly income
4.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 776 per month (≈ +$ 45 314 per year). Yield ~18.6%, estimated payback period — 5.4 years.
18.6 %
Annual ROI (%)
+ $ 3 776
Monthly income
5.4 years
Payback period
Price growth by completition in USD
Construction stages: 5
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
$ 243 100
09.2026
Foundation
$ 255 255
+ $ 12 155
01.2027
3rd floor
$ 268 018
+ $ 24 918
12.2027
50%
$ 281 419
+ $ 38 319
08.2028
Facade
$ 295 490
+ $ 52 390
09.2029
Completed
$ 310 264
+ $ 67 164
Total return:
+ $ 67 164
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 243 100, split into 5 payments through Q3 2029. The deposit is $ 2 000. The first installment is $ 70 900 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 70 900
2
04.2027
$ 42 550
3
02.2028
$ 42 550
4
11.2028
$ 42 550
5
09.2029
$ 42 550
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Salt of Virgin Beach complex is located on the first coastline — just a minute's walk from Virgin Beach's own beach, which combines a secluded atmosphere, natural beauty and high tourist potential; Local cafes are a 5-minute walk along the coast, and a popular location for the Bukit Asah Bali campsite with panoramic ocean views is about 20 minutes' walk away.
Source: Exclusive 3D Aerial Photography of the «Seraya» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
