Apartment, 1 bedroom, 38.4 m²

Name: 1-bedroom Apartment S+ Unit 4 S+ 4.4 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-4-s-4-4
Price: 124000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 4.4

Layout

S+ Unit 4

Bedrooms

Bathrooms

Living Area

38.4 m²

Price per m²

$ 3,229

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 124,000

Down Payment from $ 37,200 (30%)

Rental Income Model

Purchase Price:

$124,000

ADR:

$124

Occupancy:

75%

Annual Net Income:

$18,670

ROI:

15.1%

Payback Period:

6.6 years

	Monthly	Yearly
Gross Rental Income	$2,829	$33,945
Management fee (17%)	-$481	-$5,771
Operational costs (18%)	-$509	-$6,110
Income tax (10%)	-$283	-$3,395
Net Income (Before Tax)	$1,556	$18,670

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$124,000	$124,000	$124,000	$124,000	$124,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$18,670	$37,340	$56,009	$74,679
Total Net Profit	$0	$18,670	$37,340	$56,009	$74,679
ROI	0.0%	15.1%	30.1%	45.2%	60.2%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$37,200
During Construction
2Payment 2	Sep 30, 2026	3.5%	$4,340
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$4,340
4Payment 4	Nov 30, 2026	3.5%	$4,340
5Payment 5	Dec 30, 2026	3.5%	$4,340
6Payment 6	Jan 30, 2027	3.5%	$4,340
7Payment 7	Feb 28, 2027	3.5%	$4,340
8Payment 8	Mar 30, 2027	3.5%	$4,340
9Payment 9	Apr 30, 2027	3.5%	$4,340
10Payment 10	May 30, 2027	3.5%	$4,340
11Payment 11	Jun 30, 2027	3.5%	$4,340
12Payment 12	Jul 30, 2027	3.5%	$4,340
13Payment 13	Aug 30, 2027	3.5%	$4,340
14Payment 14	Sep 30, 2027	3.5%	$4,340
15Payment 15	Oct 30, 2027	3.5%	$4,340
16Payment 16	Nov 30, 2027	3.5%	$4,340
17Payment 17	Dec 30, 2027	3.5%	$4,340
18Payment 18	Jan 30, 2028	3.5%	$4,340
19Payment 19	Feb 29, 2028	3.5%	$4,340
20Payment 20	Mar 30, 2028	3.5%	$4,340
21Payment 21	Apr 30, 2028	3.5%	$4,340