Apartment, 1 bedroom, 61.36 m²

Name: 1-bedroom Apartment S+ Unit 5 S+ 5.4 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-5-s-5-4
Price: 176000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 5.4

Layout

S+ Unit 5

Bedrooms

Bathrooms

Living Area

61.36 m²

Price per m²

$ 2,868

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 176,000

Down Payment from $ 52,800 (30%)

Rental Income Model

Purchase Price:

$176,000

ADR:

$160

Occupancy:

75%

Annual Net Income:

$24,090

ROI:

13.7%

Payback Period:

7.3 years

	Monthly	Yearly
Gross Rental Income	$3,650	$43,800
Management fee (17%)	-$621	-$7,446
Operational costs (18%)	-$657	-$7,884
Income tax (10%)	-$365	-$4,380
Net Income (Before Tax)	$2,008	$24,090

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$176,000	$176,000	$176,000	$176,000	$176,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$24,090	$48,180	$72,270	$96,360
Total Net Profit	$0	$24,090	$48,180	$72,270	$96,360
ROI	0.0%	13.7%	27.4%	41.1%	54.8%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$52,800
During Construction
2Payment 2	Sep 30, 2026	3.5%	$6,160
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$6,160
4Payment 4	Nov 30, 2026	3.5%	$6,160
5Payment 5	Dec 30, 2026	3.5%	$6,160
6Payment 6	Jan 30, 2027	3.5%	$6,160
7Payment 7	Feb 28, 2027	3.5%	$6,160
8Payment 8	Mar 30, 2027	3.5%	$6,160
9Payment 9	Apr 30, 2027	3.5%	$6,160
10Payment 10	May 30, 2027	3.5%	$6,160
11Payment 11	Jun 30, 2027	3.5%	$6,160
12Payment 12	Jul 30, 2027	3.5%	$6,160
13Payment 13	Aug 30, 2027	3.5%	$6,160
14Payment 14	Sep 30, 2027	3.5%	$6,160
15Payment 15	Oct 30, 2027	3.5%	$6,160
16Payment 16	Nov 30, 2027	3.5%	$6,160
17Payment 17	Dec 30, 2027	3.5%	$6,160
18Payment 18	Jan 30, 2028	3.5%	$6,160
19Payment 19	Feb 29, 2028	3.5%	$6,160
20Payment 20	Mar 30, 2028	3.5%	$6,160
21Payment 21	Apr 30, 2028	3.5%	$6,160