The apartment in the PREDMET Cemagi complex of 69.5 m² is located just two minutes from the ocean and combines a thought-out layout with partial sea views. The space is filled with natural light thanks to panoramic windows and a balcony. This combination of characteristics makes the property attractive for both short-term and long-term rental.
The apartments are handed over with full furnishings and are ready for use from the moment the keys are received. The project includes a built-in kitchen with appliances, a designer bathroom and functional relaxation areas decorated in European style. A restaurant with panoramic breakfasts, a spa area, a fitness room, underground parking and a lounge space with a rooftop pool offering views of the Indian Ocean are available on site.
Form of ownership — leasehold for 27.5 years with the possibility of extension for another 15 years. The developer guarantees the quality of construction and provides a 20-year structural guarantee, and the management company undertakes maintenance, marketing and rental, providing owners with passive income. The Chemagi area is developing and becoming an extension of Changu —rental demand is growing by 15–20% per year, and land values have increased by more than 30%, ensuring a steady increase in property prices.
$ 159 500
price from developer
$ 2 000
deposit
$ 45 800
down payment
4 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 44 067
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 203 567 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 44 067
$ 159 500
Construction Start
$ 203 567
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 36 206
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 017 per month (≈ +$ 36 206 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 3 017
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 414 per month (≈ +$ 28 965 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 2 414
Monthly income
5.5 years
Payback period
The total price is $ 159 500, split into 4 payments through Q2 2026. The deposit is $ 2 000. The first installment is $ 45 800 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
12.2025
$ 45 800
2
01.2026
$ 37 230
3
04.2026
$ 37 230
4
05.2026
$ 37 230
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 159 500
06.2025
1st floor
$ 167 475
+ $ 7 975
09.2025
50%
$ 175 849
+ $ 16 349
12.2025
Facade
$ 184 641
+ $ 25 141
03.2026
Interior works
$ 193 873
+ $ 34 373
06.2026
Completed
$ 203 567
+ $ 44 067
Итоговый доход:
+ $ 44 067
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.