1 beds
4 floor
105.5 sqm
Apartment with an area of 105.46 sq. m are located on the 4th floor of the hotel complex on the first line. The layout includes a separate bedroom, two bathrooms and a spacious kitchen-living area, which ensures a functional separation of the private and common parts of the space. The windows offer views of the ocean and pool, which increases the attractiveness of the property for 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
$ 527 300
price from developer
$ 2 000
deposit
$ 156 200
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
+ $ 145 683
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 672 983 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 145 683
$ 527 300
Construction Start
$ 672 983
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 119 697
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 975 per month (≈ +$ 119 697 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 9 975
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 980 per month (≈ +$ 95 758 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 7 980
Monthly income
5.5 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
$ 527 300
09.2026
Foundation
$ 553 665
+ $ 26 365
01.2027
3rd floor
$ 581 348
+ $ 54 048
12.2027
50%
$ 610 415
+ $ 83 115
08.2028
Facade
$ 640 936
+ $ 113 636
09.2029
Completed
$ 672 983
+ $ 145 683
Total return:
+ $ 1 45 683
* 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 $ 527 300, split into 5 payments through Q3 2029. The deposit is $ 2 000. The first installment is $ 156 200 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 156 200
2
04.2027
$ 92 280
3
02.2028
$ 92 280
4
11.2028
$ 92 280
5
09.2029
$ 92 280
* 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
