1 beds
1 floor
25.7 sqm
Apartments in PREDMET Cemagi — a rare opportunity to purchase a property near the ocean with high growth potential and full readiness “turnkey”. The 26 m² format with a private garden of 10.7 m² is suitable for those looking for a combination of personal space and investment sustainability. The location 2 minutes from the beach ensures stable rental demand and creates above-market average liquidity — especially for compact formats with ocean views.
The interior is designed in a European style using high-quality materials. The price includes a built-in kitchen with appliances, a designer bathroom, Wi-Fi and LED lighting. Panoramic windows offer ocean views and rice fields, creating a feeling of spaciousness and harmony with nature — an important factor for tenants and buyers of the premium segment.
Leasehold for 27.5 years with the possibility of extension for 15 years. The complex has a management company that undertakes maintenance, marketing and rental. This provides owners with a completely passive ownership format and a stable income without the need for personal participation.
Apartment purchase savings
$ 104 000
price from developer
$ 2 000
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 28 733
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 132 733 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 28 733
$ 104 000
Construction Start
$ 132 733
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 752
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 063 per month (≈ +$ 24 752 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 2 063
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 650 per month (≈ +$ 19 802 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 1 650
Monthly income
5.3 years
Payback period
Price growth by completition in USD
Construction stages: 5
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 104 000
06.2025
1st floor
$ 109 200
+ $ 5 200
09.2025
50%
$ 114 660
+ $ 10 660
12.2025
Facade
$ 120 393
+ $ 16 393
03.2026
Interior works
$ 126 413
+ $ 22 413
06.2026
Completed
$ 132 734
+ $ 28 734
Total return:
+ $ 28 733
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The PREDMET CEMAGI complex is located just 2 minutes from Cemagi Beach with black volcanic sand and 17 minutes drive from dynamic Changgu. Popular restaurants, cafes and shops are 6-7 minutes away. There are cultural and educational projects near the complex, and international schools are — 15 minutes away. Supermarkets and medical facilities are located just 10 minutes away, making the location of the complex ideal for comfortable living and relaxation.
Source: Exclusive 3D Aerial Photography of the «Canggu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
