Apartment, 1 bedroom, 37.51 m²

Name: 1-bedroom Apartment S+ Unit 6 S+ 6.3 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-6-s-6-3
Price: 154000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 6.3

Layout

S+ Unit 6

Bedrooms

Bathrooms

Living Area

37.51 m²

Price per m²

$ 4,106

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 154,000

Down Payment from $ 46,200 (30%)

Rental Income Model

Purchase Price:

$154,000

ADR:

$145

Occupancy:

75%

Annual Net Income:

$21,832

ROI:

14.2%

Payback Period:

7.1 years

	Monthly	Yearly
Gross Rental Income	$3,308	$39,694
Management fee (17%)	-$562	-$6,748
Operational costs (18%)	-$595	-$7,145
Income tax (10%)	-$331	-$3,969
Net Income (Before Tax)	$1,819	$21,832

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$154,000	$154,000	$154,000	$154,000	$154,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$21,832	$43,663	$65,495	$87,326
Total Net Profit	$0	$21,832	$43,663	$65,495	$87,326
ROI	0.0%	14.2%	28.4%	42.5%	56.7%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$46,200
During Construction
2Payment 2	Sep 30, 2026	3.5%	$5,390
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$5,390
4Payment 4	Nov 30, 2026	3.5%	$5,390
5Payment 5	Dec 30, 2026	3.5%	$5,390
6Payment 6	Jan 30, 2027	3.5%	$5,390
7Payment 7	Feb 28, 2027	3.5%	$5,390
8Payment 8	Mar 30, 2027	3.5%	$5,390
9Payment 9	Apr 30, 2027	3.5%	$5,390
10Payment 10	May 30, 2027	3.5%	$5,390
11Payment 11	Jun 30, 2027	3.5%	$5,390
12Payment 12	Jul 30, 2027	3.5%	$5,390
13Payment 13	Aug 30, 2027	3.5%	$5,390
14Payment 14	Sep 30, 2027	3.5%	$5,390
15Payment 15	Oct 30, 2027	3.5%	$5,390
16Payment 16	Nov 30, 2027	3.5%	$5,390
17Payment 17	Dec 30, 2027	3.5%	$5,390
18Payment 18	Jan 30, 2028	3.5%	$5,390
19Payment 19	Feb 29, 2028	3.5%	$5,390
20Payment 20	Mar 30, 2028	3.5%	$5,390
21Payment 21	Apr 30, 2028	3.5%	$5,390