PREDMET.CEMAGI S1 Ocean View gallery image 1

PREDMET.CEMAGI S1 Ocean View gallery image 2

PREDMET.CEMAGI S1 Ocean View gallery image 3

PREDMET.CEMAGI S1 Ocean View gallery image 4

PREDMET.CEMAGI S1 Ocean View gallery image 5

PREDMET.CEMAGI S1 Ocean View gallery image 6

PREDMET.CEMAGI S1 Ocean View gallery image 7

PREDMET.CEMAGI S1 Ocean View gallery image 8

PREDMET.CEMAGI S1 Ocean View gallery image 9

PREDMET.CEMAGI S1 Ocean View gallery image 10

PREDMET.CEMAGI S1 Ocean View gallery image 11

PREDMET.CEMAGI S1 Ocean View gallery image 12

Apartment, 1 bedroom, 33 m²

Name: 1-bedroom Apartment S1 Ocean View 2.27 for sale in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s1-ocean-view-2-27
Price: 115000 USD
Availability: InStock

PREDMET.CEMAGIMain BuildingUnit 2.27

Layout

S1 Ocean View

Bedrooms

Bathrooms

Living Area

33 m²

Price per m²

$ 3,485

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 115,000

Down Payment from $ 34,500 (30%)

Rental Income Model

Purchase Price:

$115,000

ADR:

$85

Occupancy:

85%

Annual Net Income:

$14,742

ROI:

12.8%

Payback Period:

7.8 years

	Monthly	Yearly
Gross Rental Income	$2,198	$26,371
Management fee (17%)	-$374	-$4,483
Operational costs (19.2%)	-$422	-$5,063
Income tax (7.9%)	-$174	-$2,083
Net Income (Before Tax)	$1,228	$14,742

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$115,000	$115,000	$115,000	$115,000	$115,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$14,742	$29,483	$44,225	$58,966
Total Net Profit	$0	$14,742	$29,483	$44,225	$58,966
ROI	0.0%	12.8%	25.6%	38.5%	51.3%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$34,500
During Construction
2Payment 2	Sep 30, 2026	3.5%	$4,025
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$4,025
4Payment 4	Nov 30, 2026	3.5%	$4,025
5Payment 5	Dec 30, 2026	3.5%	$4,025
6Payment 6	Jan 30, 2027	3.5%	$4,025
7Payment 7	Feb 28, 2027	3.5%	$4,025
8Payment 8	Mar 30, 2027	3.5%	$4,025
9Payment 9	Apr 30, 2027	3.5%	$4,025
10Payment 10	May 30, 2027	3.5%	$4,025
11Payment 11	Jun 30, 2027	3.5%	$4,025
12Payment 12	Jul 30, 2027	3.5%	$4,025
13Payment 13	Aug 30, 2027	3.5%	$4,025
14Payment 14	Sep 30, 2027	3.5%	$4,025
15Payment 15	Oct 30, 2027	3.5%	$4,025
16Payment 16	Nov 30, 2027	3.5%	$4,025
17Payment 17	Dec 30, 2027	3.5%	$4,025
18Payment 18	Jan 30, 2028	3.5%	$4,025
19Payment 19	Feb 29, 2028	3.5%	$4,025
20Payment 20	Mar 30, 2028	3.5%	$4,025
21Payment 21	Apr 30, 2028	3.5%	$4,025