Studio
2 floor
52.2 sqm
Studio with an area of 52.19 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 ocean views, making the property more attractive to buyers and helping to 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
$ 260 950
price from developer
$ 2 000
deposit
$ 76 300
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
+ $ 72 096
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 333 046 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 72 096
$ 260 950
Construction Start
$ 333 046
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 66 803
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 567 per month (≈ +$ 66 803 per year). Yield ~25.6%, estimated payback period — 3.9 years.
25.6 %
Annual ROI (%)
+ $ 5 567
Monthly income
3.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 454 per month (≈ +$ 53 443 per year). Yield ~20.5%, estimated payback period — 4.9 years.
20.5 %
Annual ROI (%)
+ $ 4 454
Monthly income
4.9 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
$ 260 950
09.2026
Foundation
$ 273 998
+ $ 13 048
01.2027
3rd floor
$ 287 698
+ $ 26 748
12.2027
50%
$ 302 083
+ $ 41 133
08.2028
Facade
$ 317 187
+ $ 56 237
09.2029
Completed
$ 333 046
+ $ 72 096
Total return:
+ $ 72 096
* 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 $ 260 950, split into 5 payments through Q3 2029. The deposit is $ 2 000. The first installment is $ 76 300 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 76 300
2
04.2027
$ 45 660
3
02.2028
$ 45 660
4
11.2028
$ 45 660
5
09.2029
$ 45 660
* 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
