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

Name: 1-bedroom Apartment S1 Ocean View 3.48 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s1-ocean-view-3-48
Price: 123000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit 3.48

Layout

S1 Ocean View

Bedrooms

Bathrooms

Living Area

33 m²

Price per m²

$ 3,727

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 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

	Monthly	Yearly
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)	$1,445	$17,343

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$123,000	$123,000	$123,000	$123,000	$123,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$17,343	$34,686	$52,029	$69,372
Total Net Profit	$0	$17,343	$34,686	$52,029	$69,372
ROI	0.0%	14.1%	28.2%	42.3%	56.4%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$36,900
During Construction
2Payment 2	Sep 30, 2026	3.5%	$4,305
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$4,305
4Payment 4	Nov 30, 2026	3.5%	$4,305
5Payment 5	Dec 30, 2026	3.5%	$4,305
6Payment 6	Jan 30, 2027	3.5%	$4,305
7Payment 7	Feb 28, 2027	3.5%	$4,305
8Payment 8	Mar 30, 2027	3.5%	$4,305
9Payment 9	Apr 30, 2027	3.5%	$4,305
10Payment 10	May 30, 2027	3.5%	$4,305
11Payment 11	Jun 30, 2027	3.5%	$4,305
12Payment 12	Jul 30, 2027	3.5%	$4,305
13Payment 13	Aug 30, 2027	3.5%	$4,305
14Payment 14	Sep 30, 2027	3.5%	$4,305
15Payment 15	Oct 30, 2027	3.5%	$4,305
16Payment 16	Nov 30, 2027	3.5%	$4,305
17Payment 17	Dec 30, 2027	3.5%	$4,305
18Payment 18	Jan 30, 2028	3.5%	$4,305
19Payment 19	Feb 29, 2028	3.5%	$4,305
20Payment 20	Mar 30, 2028	3.5%	$4,305
21Payment 21	Apr 30, 2028	3.5%	$4,305