Apartment, 1 bedroom, 37.09 m²

Name: 1-bedroom Apartment S+ Unit 3 S+ 3.2 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-3-s-3-2
Price: 107500 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 3.2

Layout

S+ Unit 3

Bedrooms

Bathrooms

Living Area

37.09 m²

Price per m²

$ 2,898

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 107,500

Down Payment from $ 32,250 (30%)

Rental Income Model

Purchase Price:

$107,500

ADR:

$108

Occupancy:

75%

Annual Net Income:

$16,261

ROI:

15.1%

Payback Period:

6.6 years

	Monthly	Yearly
Gross Rental Income	$2,464	$29,565
Management fee (17%)	-$419	-$5,026
Operational costs (18%)	-$443	-$5,322
Income tax (10%)	-$246	-$2,957
Net Income (Before Tax)	$1,355	$16,261

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$107,500	$107,500	$107,500	$107,500	$107,500
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$16,261	$32,522	$48,782	$65,043
Total Net Profit	$0	$16,261	$32,522	$48,782	$65,043
ROI	0.0%	15.1%	30.3%	45.4%	60.5%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$32,250
During Construction
2Payment 2	Sep 30, 2026	3.5%	$3,763
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$3,763
4Payment 4	Nov 30, 2026	3.5%	$3,763
5Payment 5	Dec 30, 2026	3.5%	$3,763
6Payment 6	Jan 30, 2027	3.5%	$3,763
7Payment 7	Feb 28, 2027	3.5%	$3,763
8Payment 8	Mar 30, 2027	3.5%	$3,763
9Payment 9	Apr 30, 2027	3.5%	$3,763
10Payment 10	May 30, 2027	3.5%	$3,763
11Payment 11	Jun 30, 2027	3.5%	$3,763
12Payment 12	Jul 30, 2027	3.5%	$3,763
13Payment 13	Aug 30, 2027	3.5%	$3,763
14Payment 14	Sep 30, 2027	3.5%	$3,763
15Payment 15	Oct 30, 2027	3.5%	$3,763
16Payment 16	Nov 30, 2027	3.5%	$3,763
17Payment 17	Dec 30, 2027	3.5%	$3,763
18Payment 18	Jan 30, 2028	3.5%	$3,763
19Payment 19	Feb 29, 2028	3.5%	$3,763
20Payment 20	Mar 30, 2028	3.5%	$3,763
21Payment 21	Apr 30, 2028	3.5%	$3,763