Apartment, 1 bedroom, 55.59 m²

Name: 1-bedroom Apartment S+ Unit 6 S+ 6.4 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-6-s-6-4
Price: 168000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 6.4

Layout

S+ Unit 6

Bedrooms

Bathrooms

Living Area

55.59 m²

Price per m²

$ 3,022

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 168,000

Down Payment from $ 50,400 (30%)

Rental Income Model

Purchase Price:

$168,000

ADR:

$155

Occupancy:

75%

Annual Net Income:

$23,337

ROI:

13.9%

Payback Period:

7.2 years

	Monthly	Yearly
Gross Rental Income	$3,536	$42,431
Management fee (17%)	-$601	-$7,213
Operational costs (18%)	-$636	-$7,638
Income tax (10%)	-$354	-$4,243
Net Income (Before Tax)	$1,945	$23,337

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$168,000	$168,000	$168,000	$168,000	$168,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$23,337	$46,674	$70,012	$93,349
Total Net Profit	$0	$23,337	$46,674	$70,012	$93,349
ROI	0.0%	13.9%	27.8%	41.7%	55.6%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$50,400
During Construction
2Payment 2	Sep 30, 2026	3.5%	$5,880
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$5,880
4Payment 4	Nov 30, 2026	3.5%	$5,880
5Payment 5	Dec 30, 2026	3.5%	$5,880
6Payment 6	Jan 30, 2027	3.5%	$5,880
7Payment 7	Feb 28, 2027	3.5%	$5,880
8Payment 8	Mar 30, 2027	3.5%	$5,880
9Payment 9	Apr 30, 2027	3.5%	$5,880
10Payment 10	May 30, 2027	3.5%	$5,880
11Payment 11	Jun 30, 2027	3.5%	$5,880
12Payment 12	Jul 30, 2027	3.5%	$5,880
13Payment 13	Aug 30, 2027	3.5%	$5,880
14Payment 14	Sep 30, 2027	3.5%	$5,880
15Payment 15	Oct 30, 2027	3.5%	$5,880
16Payment 16	Nov 30, 2027	3.5%	$5,880
17Payment 17	Dec 30, 2027	3.5%	$5,880
18Payment 18	Jan 30, 2028	3.5%	$5,880
19Payment 19	Feb 29, 2028	3.5%	$5,880
20Payment 20	Mar 30, 2028	3.5%	$5,880
21Payment 21	Apr 30, 2028	3.5%	$5,880