1 beds
4 floor
78 sqm
You can buy an apartment with an area of 78 m² in a hotel complex on the first line for short-term rent. A two-level layout separates the seating and sleeping areas: on one level there is a living room with a dining area and access to the balcony, on the other there is a separate bedroom. Two bathrooms are provided, and panoramic glazing fills the space with natural light. The format is suitable for tourists, couples, surfers, divers and expats who choose a holiday by the ocean and the comfort of a hotel format. The infrastructure of the complex includes two restaurants, a 434 m² swimming pool with a children's area, a two-level children's club, SPA and anti-age space, G.Bar, a rooftop cinema, a yoga area, a gym and event areas. The apartment is transferred with furniture and appliances included in the price, therefore it does not require additional equipment costs before delivery. The project combines ocean resort holidays with wellness infrastructure, including SPA and anti-age space, which increases the attractiveness for tourist rentals. The design is provided with a 10 year warranty. Installment plans available for the construction phase.
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
+ $ 36 660
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 055 per month (≈ +$ 36 660 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 3 055
Monthly income
10.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 444 per month (≈ +$ 29 328 per year). Yield ~7.5%, estimated payback period — 13.3 years.
7.5 %
Annual ROI (%)
+ $ 2 444
Monthly income
13.3 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
10.2026
$ 115 000
2
06.2027
$ 68 250
3
03.2028
$ 68 250
4
12.2028
$ 68 250
5
08.2029
$ 68 250
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Gray — tranquil coastal location on the east coast of Bali, suitable for short-term rentals and resort holidays. The area is chosen by tourists, couples, beach lovers, wellness travelers, divers and guests who are interested in relaxing among nature away from busy tourist centers. Virgin Beach — beach directly opposite the complex, which can be reached on foot. White sand, clean water and a calm atmosphere are suitable for swimming, walking and relaxing by the ocean. There are small cafes along the beach where you can have a snack and spend time by the water. Sang Hyang Ambu — about 14 minutes drive, a temple in traditional Balinese architecture, interesting for tourists who want to get acquainted with the culture and spiritual heritage of the island. Parker Pakit — 15–18 minutes drive, a natural park for walking and outdoor recreation, complementing the beach format of leisure. This location allows you to combine relaxation on one of the picturesque beaches of eastern Bali with nature walks, visits to cultural attractions and a calm resort rhythm.
Source: Exclusive 3D Aerial Photography of the «Seraya» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
