Apartment, 1 bedroom, 33.36 m²

Name: 1-bedroom Apartment S+ Unit 4 S+ 4.3 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-4-s-4-3
Price: 120000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 4.3

Layout

S+ Unit 4

Bedrooms

Bathrooms

Living Area

33.36 m²

Price per m²

$ 3,597

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 120,000

Down Payment from $ 36,000 (30%)

Rental Income Model

Purchase Price:

$120,000

ADR:

$122

Occupancy:

75%

Annual Net Income:

$18,369

ROI:

15.3%

Payback Period:

6.5 years

	Monthly	Yearly
Gross Rental Income	$2,783	$33,398
Management fee (17%)	-$473	-$5,678
Operational costs (18%)	-$501	-$6,012
Income tax (10%)	-$278	-$3,340
Net Income (Before Tax)	$1,531	$18,369

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$120,000	$120,000	$120,000	$120,000	$120,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$18,369	$36,737	$55,106	$73,475
Total Net Profit	$0	$18,369	$36,737	$55,106	$73,475
ROI	0.0%	15.3%	30.6%	45.9%	61.2%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$36,000
During Construction
2Payment 2	Sep 30, 2026	3.5%	$4,200
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$4,200
4Payment 4	Nov 30, 2026	3.5%	$4,200
5Payment 5	Dec 30, 2026	3.5%	$4,200
6Payment 6	Jan 30, 2027	3.5%	$4,200
7Payment 7	Feb 28, 2027	3.5%	$4,200
8Payment 8	Mar 30, 2027	3.5%	$4,200
9Payment 9	Apr 30, 2027	3.5%	$4,200
10Payment 10	May 30, 2027	3.5%	$4,200
11Payment 11	Jun 30, 2027	3.5%	$4,200
12Payment 12	Jul 30, 2027	3.5%	$4,200
13Payment 13	Aug 30, 2027	3.5%	$4,200
14Payment 14	Sep 30, 2027	3.5%	$4,200
15Payment 15	Oct 30, 2027	3.5%	$4,200
16Payment 16	Nov 30, 2027	3.5%	$4,200
17Payment 17	Dec 30, 2027	3.5%	$4,200
18Payment 18	Jan 30, 2028	3.5%	$4,200
19Payment 19	Feb 29, 2028	3.5%	$4,200
20Payment 20	Mar 30, 2028	3.5%	$4,200
21Payment 21	Apr 30, 2028	3.5%	$4,200