Apartment, 1 bedroom, 38.43 m²

Name: 1-bedroom Apartment S+ Unit 4 S+ 4.2 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-4-s-4-2
Price: 111500 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 4.2

Layout

S+ Unit 4

Bedrooms

Bathrooms

Living Area

38.43 m²

Price per m²

$ 2,901

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 111,500

Down Payment from $ 33,450 (30%)

Rental Income Model

Purchase Price:

$111,500

ADR:

$112

Occupancy:

75%

Annual Net Income:

$16,863

ROI:

15.1%

Payback Period:

6.6 years

	Monthly	Yearly
Gross Rental Income	$2,555	$30,660
Management fee (17%)	-$434	-$5,212
Operational costs (18%)	-$460	-$5,519
Income tax (10%)	-$256	-$3,066
Net Income (Before Tax)	$1,405	$16,863

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$111,500	$111,500	$111,500	$111,500	$111,500
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$16,863	$33,726	$50,589	$67,452
Total Net Profit	$0	$16,863	$33,726	$50,589	$67,452
ROI	0.0%	15.1%	30.2%	45.4%	60.5%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$33,450
During Construction
2Payment 2	Sep 30, 2026	3.5%	$3,903
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$3,903
4Payment 4	Nov 30, 2026	3.5%	$3,903
5Payment 5	Dec 30, 2026	3.5%	$3,903
6Payment 6	Jan 30, 2027	3.5%	$3,903
7Payment 7	Feb 28, 2027	3.5%	$3,903
8Payment 8	Mar 30, 2027	3.5%	$3,903
9Payment 9	Apr 30, 2027	3.5%	$3,903
10Payment 10	May 30, 2027	3.5%	$3,903
11Payment 11	Jun 30, 2027	3.5%	$3,903
12Payment 12	Jul 30, 2027	3.5%	$3,903
13Payment 13	Aug 30, 2027	3.5%	$3,903
14Payment 14	Sep 30, 2027	3.5%	$3,903
15Payment 15	Oct 30, 2027	3.5%	$3,903
16Payment 16	Nov 30, 2027	3.5%	$3,903
17Payment 17	Dec 30, 2027	3.5%	$3,903
18Payment 18	Jan 30, 2028	3.5%	$3,903
19Payment 19	Feb 29, 2028	3.5%	$3,903
20Payment 20	Mar 30, 2028	3.5%	$3,903
21Payment 21	Apr 30, 2028	3.5%	$3,903