Apartment, 1 bedroom, 36.1 m²

Name: 1-bedroom Apartment S+ Unit 1 S+ 1.4 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-1-s-1-4
Price: 105000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 1.4

Layout

S+ Unit 1

Bedrooms

Bathrooms

Living Area

36.1 m²

Price per m²

$ 2,909

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 105,000

Down Payment from $ 31,500 (30%)

Rental Income Model

Purchase Price:

$105,000

ADR:

$97

Occupancy:

75%

Annual Net Income:

$14,605

ROI:

13.9%

Payback Period:

7.2 years

	Monthly	Yearly
Gross Rental Income	$2,213	$26,554
Management fee (17%)	-$376	-$4,514
Operational costs (18%)	-$398	-$4,780
Income tax (10%)	-$221	-$2,655
Net Income (Before Tax)	$1,217	$14,605

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$105,000	$105,000	$105,000	$105,000	$105,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$14,605	$29,209	$43,814	$58,418
Total Net Profit	$0	$14,605	$29,209	$43,814	$58,418
ROI	0.0%	13.9%	27.8%	41.7%	55.6%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$31,500
During Construction
2Payment 2	Sep 30, 2026	3.5%	$3,675
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$3,675
4Payment 4	Nov 30, 2026	3.5%	$3,675
5Payment 5	Dec 30, 2026	3.5%	$3,675
6Payment 6	Jan 30, 2027	3.5%	$3,675
7Payment 7	Feb 28, 2027	3.5%	$3,675
8Payment 8	Mar 30, 2027	3.5%	$3,675
9Payment 9	Apr 30, 2027	3.5%	$3,675
10Payment 10	May 30, 2027	3.5%	$3,675
11Payment 11	Jun 30, 2027	3.5%	$3,675
12Payment 12	Jul 30, 2027	3.5%	$3,675
13Payment 13	Aug 30, 2027	3.5%	$3,675
14Payment 14	Sep 30, 2027	3.5%	$3,675
15Payment 15	Oct 30, 2027	3.5%	$3,675
16Payment 16	Nov 30, 2027	3.5%	$3,675
17Payment 17	Dec 30, 2027	3.5%	$3,675
18Payment 18	Jan 30, 2028	3.5%	$3,675
19Payment 19	Feb 29, 2028	3.5%	$3,675
20Payment 20	Mar 30, 2028	3.5%	$3,675
21Payment 21	Apr 30, 2028	3.5%	$3,675