SquareSell
PREDMET.CEMAGI S1 Ocean View floor 1 plan
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

PREDMET.CEMAGIMain BuildingUnit 2.27
Layout
S1 Ocean View
Bedrooms
1
Bathrooms
1
Living Area
33 m²
Price per m²
$ 3,485
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 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

MonthlyYearly

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)

Up icon$1,228
Up icon$14,742

Payment Plans

Down Payment
1Oct 20, 202630%$34,500
After Key Handover
2Nov 20, 20263.5%$4,025
3Dec 20, 20263.5%$4,025
4Jan 20, 20273.5%$4,025
5Feb 20, 20273.5%$4,025
6Mar 20, 20273.5%$4,025
7Apr 20, 20273.5%$4,025
8May 20, 20273.5%$4,025
9Jun 20, 20273.5%$4,025
10Jul 20, 20273.5%$4,025
11Aug 20, 20273.5%$4,025
12Sep 20, 20273.5%$4,025
13Oct 20, 20273.5%$4,025
14Nov 20, 20273.5%$4,025
15Dec 20, 20273.5%$4,025
16Jan 20, 20283.5%$4,025
17Feb 20, 20283.5%$4,025
18Mar 20, 20283.5%$4,025
19Apr 20, 20283.5%$4,025
20May 20, 20283.5%$4,025
21Jun 20, 20283.5%$4,025