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

Reserved

Apartment, 1 bedroom, 33 m²

Name: 1-bedroom Apartment S1 Ocean View 4.64 in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s1-ocean-view-4-64
Price: 132000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit 4.64

Layout

S1 Ocean View

Bedrooms

Bathrooms

Living Area

33 m²

Price per m²

$ 4,000

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 132,000

Down Payment from $ 39,600 (30%)

Rental Income Model

Purchase Price:

$132,000

ADR:

$115

Occupancy:

85%

Annual Net Income:

$19,944

ROI:

15.1%

Payback Period:

6.6 years

	Monthly	Yearly
Gross Rental Income	$2,973	$35,679
Management fee (17%)	-$505	-$6,065
Operational costs (19.2%)	-$571	-$6,850
Income tax (7.9%)	-$235	-$2,819
Net Income (Before Tax)	$1,662	$19,944

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$132,000	$132,000	$132,000	$132,000	$132,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$19,944	$39,889	$59,833	$79,778
Total Net Profit	$0	$19,944	$39,889	$59,833	$79,778
ROI	0.0%	15.1%	30.2%	45.3%	60.4%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$39,600
During Construction
2Payment 2	Sep 30, 2026	3.5%	$4,620
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$4,620
4Payment 4	Nov 30, 2026	3.5%	$4,620
5Payment 5	Dec 30, 2026	3.5%	$4,620
6Payment 6	Jan 30, 2027	3.5%	$4,620
7Payment 7	Feb 28, 2027	3.5%	$4,620
8Payment 8	Mar 30, 2027	3.5%	$4,620
9Payment 9	Apr 30, 2027	3.5%	$4,620
10Payment 10	May 30, 2027	3.5%	$4,620
11Payment 11	Jun 30, 2027	3.5%	$4,620
12Payment 12	Jul 30, 2027	3.5%	$4,620
13Payment 13	Aug 30, 2027	3.5%	$4,620
14Payment 14	Sep 30, 2027	3.5%	$4,620
15Payment 15	Oct 30, 2027	3.5%	$4,620
16Payment 16	Nov 30, 2027	3.5%	$4,620
17Payment 17	Dec 30, 2027	3.5%	$4,620
18Payment 18	Jan 30, 2028	3.5%	$4,620
19Payment 19	Feb 29, 2028	3.5%	$4,620
20Payment 20	Mar 30, 2028	3.5%	$4,620
21Payment 21	Apr 30, 2028	3.5%	$4,620