No visuals available

Apartment, 1 bedroom, 54.22 m²

Name: 1-bedroom Apartment S+ Unit 2 S+ 2.3 for sale in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-2-s-2-3
Price: 150000 USD
Availability: InStock

PREDMET.CEMAGIMain BuildingUnit S+ 2.3

Layout

S+ Unit 2

Bedrooms

Bathrooms

Living Area

54.22 m²

Price per m²

$ 2,767

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 150,000

Down Payment from $ 45,000 (30%)

Rental Income Model

Purchase Price:

$150,000

ADR:

$132

Occupancy:

75%

Annual Net Income:

$19,874

ROI:

13.2%

Payback Period:

7.5 years

	Monthly	Yearly
Gross Rental Income	$3,011	$36,135
Management fee (17%)	-$512	-$6,143
Operational costs (18%)	-$542	-$6,504
Income tax (10%)	-$301	-$3,614
Net Income (Before Tax)	$1,656	$19,874

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$150,000	$150,000	$150,000	$150,000	$150,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$19,874	$39,749	$59,623	$79,497
Total Net Profit	$0	$19,874	$39,749	$59,623	$79,497
ROI	0.0%	13.2%	26.5%	39.7%	53.0%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$45,000
During Construction
2Payment 2	Sep 30, 2026	3.5%	$5,250
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$5,250
4Payment 4	Nov 30, 2026	3.5%	$5,250
5Payment 5	Dec 30, 2026	3.5%	$5,250
6Payment 6	Jan 30, 2027	3.5%	$5,250
7Payment 7	Feb 28, 2027	3.5%	$5,250
8Payment 8	Mar 30, 2027	3.5%	$5,250
9Payment 9	Apr 30, 2027	3.5%	$5,250
10Payment 10	May 30, 2027	3.5%	$5,250
11Payment 11	Jun 30, 2027	3.5%	$5,250
12Payment 12	Jul 30, 2027	3.5%	$5,250
13Payment 13	Aug 30, 2027	3.5%	$5,250
14Payment 14	Sep 30, 2027	3.5%	$5,250
15Payment 15	Oct 30, 2027	3.5%	$5,250
16Payment 16	Nov 30, 2027	3.5%	$5,250
17Payment 17	Dec 30, 2027	3.5%	$5,250
18Payment 18	Jan 30, 2028	3.5%	$5,250
19Payment 19	Feb 29, 2028	3.5%	$5,250
20Payment 20	Mar 30, 2028	3.5%	$5,250
21Payment 21	Apr 30, 2028	3.5%	$5,250