Apartment, 1 bedroom, 64.44 m²

Name: 1-bedroom Apartment S+ Unit 5 S+ 5.2 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-5-s-5-2
Price: 162000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 5.2

Layout

S+ Unit 5

Bedrooms

Bathrooms

Living Area

64.44 m²

Price per m²

$ 2,514

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 162,000

Down Payment from $ 48,600 (30%)

Rental Income Model

Purchase Price:

$162,000

ADR:

$139

Occupancy:

75%

Annual Net Income:

$20,928

ROI:

12.9%

Payback Period:

7.7 years

	Monthly	Yearly
Gross Rental Income	$3,171	$38,051
Management fee (17%)	-$539	-$6,469
Operational costs (18%)	-$571	-$6,849
Income tax (10%)	-$317	-$3,805
Net Income (Before Tax)	$1,744	$20,928

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$162,000	$162,000	$162,000	$162,000	$162,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$20,928	$41,856	$62,785	$83,713
Total Net Profit	$0	$20,928	$41,856	$62,785	$83,713
ROI	0.0%	12.9%	25.8%	38.8%	51.7%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$48,600
During Construction
2Payment 2	Sep 30, 2026	3.5%	$5,670
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$5,670
4Payment 4	Nov 30, 2026	3.5%	$5,670
5Payment 5	Dec 30, 2026	3.5%	$5,670
6Payment 6	Jan 30, 2027	3.5%	$5,670
7Payment 7	Feb 28, 2027	3.5%	$5,670
8Payment 8	Mar 30, 2027	3.5%	$5,670
9Payment 9	Apr 30, 2027	3.5%	$5,670
10Payment 10	May 30, 2027	3.5%	$5,670
11Payment 11	Jun 30, 2027	3.5%	$5,670
12Payment 12	Jul 30, 2027	3.5%	$5,670
13Payment 13	Aug 30, 2027	3.5%	$5,670
14Payment 14	Sep 30, 2027	3.5%	$5,670
15Payment 15	Oct 30, 2027	3.5%	$5,670
16Payment 16	Nov 30, 2027	3.5%	$5,670
17Payment 17	Dec 30, 2027	3.5%	$5,670
18Payment 18	Jan 30, 2028	3.5%	$5,670
19Payment 19	Feb 29, 2028	3.5%	$5,670
20Payment 20	Mar 30, 2028	3.5%	$5,670
21Payment 21	Apr 30, 2028	3.5%	$5,670