No visuals available

Apartment, 2 bedrooms, 165.7 m²

Name: 2-bedroom Apartment L1 2-Bedroom 3.36 for sale in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-l1-2-bedroom-3-36
Price: 380000 USD
Availability: InStock

PREDMET.CEMAGIMain BuildingUnit 3.36

Layout

L1 2-Bedroom

Bedrooms

Bathrooms

Living Area

165.7 m²

Price per m²

$ 2,293

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 380,000

Down Payment from $ 114,000 (30%)

Rental Income Model

Purchase Price:

$380,000

ADR:

$0

Occupancy:

0%

Annual Net Income:

$0

ROI:

0%

Payback Period:

0 years

	Monthly	Yearly
Gross Rental Income	$0	$0
Management fee (17%)	-$0	-$0
Operational costs (19.2%)	-$0	-$0
Income tax (7.9%)	-$0	-$0
Net Income (Before Tax)	$0	$0

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$380,000	$380,000	$380,000	$380,000	$380,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$0	$0	$0	$0
Total Net Profit	$0	$0	$0	$0	$0
ROI	0.0%	0.0%	0.0%	0.0%	0.0%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$114,000
During Construction
2Payment 2	Sep 30, 2026	3.5%	$13,300
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$13,300
4Payment 4	Nov 30, 2026	3.5%	$13,300
5Payment 5	Dec 30, 2026	3.5%	$13,300
6Payment 6	Jan 30, 2027	3.5%	$13,300
7Payment 7	Feb 28, 2027	3.5%	$13,300
8Payment 8	Mar 30, 2027	3.5%	$13,300
9Payment 9	Apr 30, 2027	3.5%	$13,300
10Payment 10	May 30, 2027	3.5%	$13,300
11Payment 11	Jun 30, 2027	3.5%	$13,300
12Payment 12	Jul 30, 2027	3.5%	$13,300
13Payment 13	Aug 30, 2027	3.5%	$13,300
14Payment 14	Sep 30, 2027	3.5%	$13,300
15Payment 15	Oct 30, 2027	3.5%	$13,300
16Payment 16	Nov 30, 2027	3.5%	$13,300
17Payment 17	Dec 30, 2027	3.5%	$13,300
18Payment 18	Jan 30, 2028	3.5%	$13,300
19Payment 19	Feb 29, 2028	3.5%	$13,300
20Payment 20	Mar 30, 2028	3.5%	$13,300
21Payment 21	Apr 30, 2028	3.5%	$13,300