1 beds
4 floor
78 sqm
Apartment with an area of 78 sq. m are located on the 4th floor of the hotel complex on the first line. The layout provides for 1 bedroom, 2 bathrooms and a private balcony that expands the usable area of the property. The apartments are designed on two levels: on the first level there is a living area, on the second — bedroom. This solution allows for more efficient use of space, allocating more space to the common area and ensuring functional separation of rooms. 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
$ 390 000
price from developer
$ 2 000
deposit
$ 115 000
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 107 750
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 497 750 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 107 750
$ 390 000
Construction Start
$ 497 750
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 92 820
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 735 per month (≈ +$ 92 820 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 7 735
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 188 per month (≈ +$ 74 256 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 6 188
Monthly income
5.3 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
$ 390 000
09.2026
Foundation
$ 409 500
+ $ 19 500
01.2027
3rd floor
$ 429 975
+ $ 39 975
12.2027
50%
$ 451 474
+ $ 61 474
08.2028
Facade
$ 474 048
+ $ 84 048
09.2029
Completed
$ 497 750
+ $ 107 750
Total return:
+ $ 1 07 750
* 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 $ 390 000, split into 5 payments through Q3 2029. The deposit is $ 2 000. The first installment is $ 115 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 115 000
2
04.2027
$ 68 250
3
02.2028
$ 68 250
4
11.2028
$ 68 250
5
09.2029
$ 68 250
* 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
