Apartment, 1 bedroom, 37.09 m²

Name: 1-bedroom Apartment S+ Unit 3 S+ 3.4 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-3-s-3-4
Price: 118000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 3.4

Layout

S+ Unit 3

Bedrooms

Bathrooms

Living Area

37.09 m²

Price per m²

$ 3,181

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 118,000

Down Payment from $ 35,400 (30%)

Rental Income Model

Purchase Price:

$118,000

ADR:

$118

Occupancy:

75%

Annual Net Income:

$17,766

ROI:

15.1%

Payback Period:

6.6 years

	Monthly	Yearly
Gross Rental Income	$2,692	$32,303
Management fee (17%)	-$458	-$5,491
Operational costs (18%)	-$485	-$5,814
Income tax (10%)	-$269	-$3,230
Net Income (Before Tax)	$1,481	$17,766

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$118,000	$118,000	$118,000	$118,000	$118,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$17,766	$35,533	$53,299	$71,066
Total Net Profit	$0	$17,766	$35,533	$53,299	$71,066
ROI	0.0%	15.1%	30.1%	45.2%	60.2%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$35,400
During Construction
2Payment 2	Sep 30, 2026	3.5%	$4,130
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$4,130
4Payment 4	Nov 30, 2026	3.5%	$4,130
5Payment 5	Dec 30, 2026	3.5%	$4,130
6Payment 6	Jan 30, 2027	3.5%	$4,130
7Payment 7	Feb 28, 2027	3.5%	$4,130
8Payment 8	Mar 30, 2027	3.5%	$4,130
9Payment 9	Apr 30, 2027	3.5%	$4,130
10Payment 10	May 30, 2027	3.5%	$4,130
11Payment 11	Jun 30, 2027	3.5%	$4,130
12Payment 12	Jul 30, 2027	3.5%	$4,130
13Payment 13	Aug 30, 2027	3.5%	$4,130
14Payment 14	Sep 30, 2027	3.5%	$4,130
15Payment 15	Oct 30, 2027	3.5%	$4,130
16Payment 16	Nov 30, 2027	3.5%	$4,130
17Payment 17	Dec 30, 2027	3.5%	$4,130
18Payment 18	Jan 30, 2028	3.5%	$4,130
19Payment 19	Feb 29, 2028	3.5%	$4,130
20Payment 20	Mar 30, 2028	3.5%	$4,130
21Payment 21	Apr 30, 2028	3.5%	$4,130