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 4.71
Layout
S1 Ocean View
Bedrooms
1
Bathrooms
1
Living Area
33 m²
Price per m²
$ 4,000
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 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

MonthlyYearly

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)

Up icon$1,662
Up icon$19,944

Payment Plans

Down Payment
1Oct 20, 202630%$39,600
After Key Handover
2Nov 20, 20263.5%$4,620
3Dec 20, 20263.5%$4,620
4Jan 20, 20273.5%$4,620
5Feb 20, 20273.5%$4,620
6Mar 20, 20273.5%$4,620
7Apr 20, 20273.5%$4,620
8May 20, 20273.5%$4,620
9Jun 20, 20273.5%$4,620
10Jul 20, 20273.5%$4,620
11Aug 20, 20273.5%$4,620
12Sep 20, 20273.5%$4,620
13Oct 20, 20273.5%$4,620
14Nov 20, 20273.5%$4,620
15Dec 20, 20273.5%$4,620
16Jan 20, 20283.5%$4,620
17Feb 20, 20283.5%$4,620
18Mar 20, 20283.5%$4,620
19Apr 20, 20283.5%$4,620
20May 20, 20283.5%$4,620
21Jun 20, 20283.5%$4,620