Apartment, 1 bedroom, 55.89 m²

Name: 1-bedroom Apartment S+ Unit 5 S+ 5.3 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-5-s-5-3
Price: 155000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 5.3

Layout

S+ Unit 5

Bedrooms

Bathrooms

Living Area

55.89 m²

Price per m²

$ 2,773

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 155,000

Down Payment from $ 46,500 (30%)

Rental Income Model

Purchase Price:

$155,000

ADR:

$150

Occupancy:

75%

Annual Net Income:

$22,584

ROI:

14.6%

Payback Period:

6.9 years

	Monthly	Yearly
Gross Rental Income	$3,422	$41,063
Management fee (17%)	-$582	-$6,981
Operational costs (18%)	-$616	-$7,391
Income tax (10%)	-$342	-$4,106
Net Income (Before Tax)	$1,882	$22,584

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$155,000	$155,000	$155,000	$155,000	$155,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$22,584	$45,169	$67,753	$90,338
Total Net Profit	$0	$22,584	$45,169	$67,753	$90,338
ROI	0.0%	14.6%	29.1%	43.7%	58.3%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$46,500
During Construction
2Payment 2	Sep 30, 2026	3.5%	$5,425
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$5,425
4Payment 4	Nov 30, 2026	3.5%	$5,425
5Payment 5	Dec 30, 2026	3.5%	$5,425
6Payment 6	Jan 30, 2027	3.5%	$5,425
7Payment 7	Feb 28, 2027	3.5%	$5,425
8Payment 8	Mar 30, 2027	3.5%	$5,425
9Payment 9	Apr 30, 2027	3.5%	$5,425
10Payment 10	May 30, 2027	3.5%	$5,425
11Payment 11	Jun 30, 2027	3.5%	$5,425
12Payment 12	Jul 30, 2027	3.5%	$5,425
13Payment 13	Aug 30, 2027	3.5%	$5,425
14Payment 14	Sep 30, 2027	3.5%	$5,425
15Payment 15	Oct 30, 2027	3.5%	$5,425
16Payment 16	Nov 30, 2027	3.5%	$5,425
17Payment 17	Dec 30, 2027	3.5%	$5,425
18Payment 18	Jan 30, 2028	3.5%	$5,425
19Payment 19	Feb 29, 2028	3.5%	$5,425
20Payment 20	Mar 30, 2028	3.5%	$5,425
21Payment 21	Apr 30, 2028	3.5%	$5,425