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
Sold

Apartment, 1 bedroom, 33 m²

PREDMET.CEMAGIMain BuildingUnit 3.45
Layout
S1 Ocean View
Bedrooms
1
Bathrooms
1
Living Area
33 m²
Price per m²
$ 3,727
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 123,000
Down Payment from $ 36,900 (30%)

Rental Income Model

Purchase Price:

$123,000

ADR:

$100

Occupancy:

85%

Annual Net Income:

$17,343

ROI:

14.1%

Payback Period:

7.1 years

MonthlyYearly

Gross Rental Income

$2,585$31,025

Management fee (17%)

-$440-$5,274

Operational costs (19.2%)

-$496-$5,957

Income tax (7.9%)

-$204-$2,451

Net Income (Before Tax)

Up icon$1,445
Up icon$17,343

Payment Plans

Down Payment
1Oct 20, 202630%$36,900
After Key Handover
2Nov 20, 20263.5%$4,305
3Dec 20, 20263.5%$4,305
4Jan 20, 20273.5%$4,305
5Feb 20, 20273.5%$4,305
6Mar 20, 20273.5%$4,305
7Apr 20, 20273.5%$4,305
8May 20, 20273.5%$4,305
9Jun 20, 20273.5%$4,305
10Jul 20, 20273.5%$4,305
11Aug 20, 20273.5%$4,305
12Sep 20, 20273.5%$4,305
13Oct 20, 20273.5%$4,305
14Nov 20, 20273.5%$4,305
15Dec 20, 20273.5%$4,305
16Jan 20, 20283.5%$4,305
17Feb 20, 20283.5%$4,305
18Mar 20, 20283.5%$4,305
19Apr 20, 20283.5%$4,305
20May 20, 20283.5%$4,305
21Jun 20, 20283.5%$4,305