Apartment, 1 bedroom, 33.97 m²

Name: 1-bedroom Apartment S+ Unit 1 S+ 1.2 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-1-s-1-2
Price: 91800 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 1.2

Layout

S+ Unit 1

Bedrooms

Bathrooms

Living Area

33.97 m²

Price per m²

$ 2,702

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 91,800

Down Payment from $ 27,540 (30%)

Rental Income Model

Purchase Price:

$91,800

ADR:

$80

Occupancy:

75%

Annual Net Income:

$12,045

ROI:

13.1%

Payback Period:

7.6 years

	Monthly	Yearly
Gross Rental Income	$1,825	$21,900
Management fee (17%)	-$310	-$3,723
Operational costs (18%)	-$329	-$3,942
Income tax (10%)	-$183	-$2,190
Net Income (Before Tax)	$1,004	$12,045

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$91,800	$91,800	$91,800	$91,800	$91,800
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$12,045	$24,090	$36,135	$48,180
Total Net Profit	$0	$12,045	$24,090	$36,135	$48,180
ROI	0.0%	13.1%	26.2%	39.4%	52.5%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$27,540
During Construction
2Payment 2	Sep 30, 2026	3.5%	$3,213
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$3,213
4Payment 4	Nov 30, 2026	3.5%	$3,213
5Payment 5	Dec 30, 2026	3.5%	$3,213
6Payment 6	Jan 30, 2027	3.5%	$3,213
7Payment 7	Feb 28, 2027	3.5%	$3,213
8Payment 8	Mar 30, 2027	3.5%	$3,213
9Payment 9	Apr 30, 2027	3.5%	$3,213
10Payment 10	May 30, 2027	3.5%	$3,213
11Payment 11	Jun 30, 2027	3.5%	$3,213
12Payment 12	Jul 30, 2027	3.5%	$3,213
13Payment 13	Aug 30, 2027	3.5%	$3,213
14Payment 14	Sep 30, 2027	3.5%	$3,213
15Payment 15	Oct 30, 2027	3.5%	$3,213
16Payment 16	Nov 30, 2027	3.5%	$3,213
17Payment 17	Dec 30, 2027	3.5%	$3,213
18Payment 18	Jan 30, 2028	3.5%	$3,213
19Payment 19	Feb 29, 2028	3.5%	$3,213
20Payment 20	Mar 30, 2028	3.5%	$3,213
21Payment 21	Apr 30, 2028	3.5%	$3,213