No visuals available

Apartment, 1 bedroom, 59.09 m²

Name: 1-bedroom Apartment S+ Unit 2 S+ 2.2 for sale in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-2-s-2-2
Price: 157000 USD
Availability: InStock

PREDMET.CEMAGIMain BuildingUnit S+ 2.2

Layout

S+ Unit 2

Bedrooms

Bathrooms

Living Area

59.09 m²

Price per m²

$ 2,657

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 157,000

Down Payment from $ 47,100 (30%)

Rental Income Model

Purchase Price:

$157,000

ADR:

$121

Occupancy:

75%

Annual Net Income:

$18,218

ROI:

11.6%

Payback Period:

8.6 years

	Monthly	Yearly
Gross Rental Income	$2,760	$33,124
Management fee (17%)	-$469	-$5,631
Operational costs (18%)	-$497	-$5,962
Income tax (10%)	-$276	-$3,312
Net Income (Before Tax)	$1,518	$18,218

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$157,000	$157,000	$157,000	$157,000	$157,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$18,218	$36,436	$54,654	$72,872
Total Net Profit	$0	$18,218	$36,436	$54,654	$72,872
ROI	0.0%	11.6%	23.2%	34.8%	46.4%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$47,100
During Construction
2Payment 2	Sep 30, 2026	3.5%	$5,495
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$5,495
4Payment 4	Nov 30, 2026	3.5%	$5,495
5Payment 5	Dec 30, 2026	3.5%	$5,495
6Payment 6	Jan 30, 2027	3.5%	$5,495
7Payment 7	Feb 28, 2027	3.5%	$5,495
8Payment 8	Mar 30, 2027	3.5%	$5,495
9Payment 9	Apr 30, 2027	3.5%	$5,495
10Payment 10	May 30, 2027	3.5%	$5,495
11Payment 11	Jun 30, 2027	3.5%	$5,495
12Payment 12	Jul 30, 2027	3.5%	$5,495
13Payment 13	Aug 30, 2027	3.5%	$5,495
14Payment 14	Sep 30, 2027	3.5%	$5,495
15Payment 15	Oct 30, 2027	3.5%	$5,495
16Payment 16	Nov 30, 2027	3.5%	$5,495
17Payment 17	Dec 30, 2027	3.5%	$5,495
18Payment 18	Jan 30, 2028	3.5%	$5,495
19Payment 19	Feb 29, 2028	3.5%	$5,495
20Payment 20	Mar 30, 2028	3.5%	$5,495
21Payment 21	Apr 30, 2028	3.5%	$5,495