No visuals available

Apartment, 2 bedrooms, 139.8 m²

Name: 2-bedroom Apartment L2 2-Bedroom 2.14 for sale in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-l2-2-bedroom-2-14
Price: 300000 USD
Availability: InStock

PREDMET.CEMAGIMain BuildingUnit 2.14

Layout

L2 2-Bedroom

Bedrooms

Bathrooms

Living Area

139.8 m²

Price per m²

$ 2,146

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 300,000

Down Payment from $ 90,000 (30%)

Rental Income Model

Purchase Price:

$300,000

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	$300,000	$300,000	$300,000	$300,000	$300,000
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%	$90,000
During Construction
2Payment 2	Sep 30, 2026	3.5%	$10,500
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$10,500
4Payment 4	Nov 30, 2026	3.5%	$10,500
5Payment 5	Dec 30, 2026	3.5%	$10,500
6Payment 6	Jan 30, 2027	3.5%	$10,500
7Payment 7	Feb 28, 2027	3.5%	$10,500
8Payment 8	Mar 30, 2027	3.5%	$10,500
9Payment 9	Apr 30, 2027	3.5%	$10,500
10Payment 10	May 30, 2027	3.5%	$10,500
11Payment 11	Jun 30, 2027	3.5%	$10,500
12Payment 12	Jul 30, 2027	3.5%	$10,500
13Payment 13	Aug 30, 2027	3.5%	$10,500
14Payment 14	Sep 30, 2027	3.5%	$10,500
15Payment 15	Oct 30, 2027	3.5%	$10,500
16Payment 16	Nov 30, 2027	3.5%	$10,500
17Payment 17	Dec 30, 2027	3.5%	$10,500
18Payment 18	Jan 30, 2028	3.5%	$10,500
19Payment 19	Feb 29, 2028	3.5%	$10,500
20Payment 20	Mar 30, 2028	3.5%	$10,500
21Payment 21	Apr 30, 2028	3.5%	$10,500