Apartment, 1 bedroom, 25.7 m²

Name: 1-bedroom Apartment S Garden Ocean View 1.3 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-garden-ocean-view-1-3
Price: 104000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit 1.3

Layout

S Garden Ocean View

Bedrooms

Bathrooms

Living Area

25.7 m²

Plot Area

14.6 m²

Price per m²

$ 4,047

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 104,000

Down Payment from $ 31,200 (30%)

Rental Income Model

Purchase Price:

$104,000

ADR:

$90

Occupancy:

85%

Annual Net Income:

$15,609

ROI:

15%

Payback Period:

6.7 years

	Monthly	Yearly
Gross Rental Income	$2,327	$27,923
Management fee (17%)	-$396	-$4,747
Operational costs (19.2%)	-$447	-$5,361
Income tax (7.9%)	-$184	-$2,206
Net Income (Before Tax)	$1,301	$15,609

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$104,000	$104,000	$104,000	$104,000	$104,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$15,609	$31,217	$46,826	$62,435
Total Net Profit	$0	$15,609	$31,217	$46,826	$62,435
ROI	0.0%	15.0%	30.0%	45.0%	60.0%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$31,200
During Construction
2Payment 2	Sep 30, 2026	3.5%	$3,640
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$3,640
4Payment 4	Nov 30, 2026	3.5%	$3,640
5Payment 5	Dec 30, 2026	3.5%	$3,640
6Payment 6	Jan 30, 2027	3.5%	$3,640
7Payment 7	Feb 28, 2027	3.5%	$3,640
8Payment 8	Mar 30, 2027	3.5%	$3,640
9Payment 9	Apr 30, 2027	3.5%	$3,640
10Payment 10	May 30, 2027	3.5%	$3,640
11Payment 11	Jun 30, 2027	3.5%	$3,640
12Payment 12	Jul 30, 2027	3.5%	$3,640
13Payment 13	Aug 30, 2027	3.5%	$3,640
14Payment 14	Sep 30, 2027	3.5%	$3,640
15Payment 15	Oct 30, 2027	3.5%	$3,640
16Payment 16	Nov 30, 2027	3.5%	$3,640
17Payment 17	Dec 30, 2027	3.5%	$3,640
18Payment 18	Jan 30, 2028	3.5%	$3,640
19Payment 19	Feb 29, 2028	3.5%	$3,640
20Payment 20	Mar 30, 2028	3.5%	$3,640
21Payment 21	Apr 30, 2028	3.5%	$3,640