No visuals available

Apartment, 1 bedroom, 36 m²

Name: 1-bedroom Apartment S+ Unit 1 S+ 1.3 for sale in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-1-s-1-3
Price: 101000 USD
Availability: InStock

PREDMET.CEMAGIMain BuildingUnit S+ 1.3

Layout

S+ Unit 1

Bedrooms

Bathrooms

Living Area

36 m²

Price per m²

$ 2,806

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 101,000

Down Payment from $ 30,300 (30%)

Rental Income Model

Purchase Price:

$101,000

ADR:

$88

Occupancy:

75%

Annual Net Income:

$13,250

ROI:

13.1%

Payback Period:

7.6 years

	Monthly	Yearly
Gross Rental Income	$2,008	$24,090
Management fee (17%)	-$341	-$4,095
Operational costs (18%)	-$361	-$4,336
Income tax (10%)	-$201	-$2,409
Net Income (Before Tax)	$1,104	$13,250

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$101,000	$101,000	$101,000	$101,000	$101,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$13,250	$26,499	$39,749	$52,998
Total Net Profit	$0	$13,250	$26,499	$39,749	$52,998
ROI	0.0%	13.1%	26.2%	39.4%	52.5%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$30,300
During Construction
2Payment 2	Sep 30, 2026	3.5%	$3,535
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$3,535
4Payment 4	Nov 30, 2026	3.5%	$3,535
5Payment 5	Dec 30, 2026	3.5%	$3,535
6Payment 6	Jan 30, 2027	3.5%	$3,535
7Payment 7	Feb 28, 2027	3.5%	$3,535
8Payment 8	Mar 30, 2027	3.5%	$3,535
9Payment 9	Apr 30, 2027	3.5%	$3,535
10Payment 10	May 30, 2027	3.5%	$3,535
11Payment 11	Jun 30, 2027	3.5%	$3,535
12Payment 12	Jul 30, 2027	3.5%	$3,535
13Payment 13	Aug 30, 2027	3.5%	$3,535
14Payment 14	Sep 30, 2027	3.5%	$3,535
15Payment 15	Oct 30, 2027	3.5%	$3,535
16Payment 16	Nov 30, 2027	3.5%	$3,535
17Payment 17	Dec 30, 2027	3.5%	$3,535
18Payment 18	Jan 30, 2028	3.5%	$3,535
19Payment 19	Feb 29, 2028	3.5%	$3,535
20Payment 20	Mar 30, 2028	3.5%	$3,535
21Payment 21	Apr 30, 2028	3.5%	$3,535