The 69.5 m² apartment in the PREDMET Cemagi complex is located just two minutes from the ocean. The spacious layout and panoramic windows provide a light and air feel, while the partial ocean view makes the property attractive for both short and long term rentals. This location off the coast increases liquidity and guarantees high demand from tenants.
The apartment is fully furnished and ready to use: there is a built-in kitchen with appliances, thoughtful seating areas and a designer bathroom. Thanks to the «turnkey» format, the owner can start renting out immediately after purchase, without additional investment. The complex offers premium infrastructure: a restaurant with panoramic breakfasts, a spa, a fitness room, underground parking and a rooftop pool overlooking the ocean, which increases the attractiveness of the property for rent all year round.
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, which makes the purchase safe and predictable. The Chemagi area is actively developing as part of Changgu: land values have increased by more than 30%, and rental demand is increasing annually by 15–20%, which creates the potential for growth in capitalization and stable income.
$ 172 000
price from developer
$ 2 000
deposit
$ 49 600
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
+ $ 47 520
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 219 520 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 47 520
$ 172 000
Construction Start
$ 219 520
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 39 044
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 254 per month (≈ +$ 39 044 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 3 254
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 603 per month (≈ +$ 31 235 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 2 603
Monthly income
5.5 years
Payback period
The total price is $ 172 000, split into 4 payments through Q2 2026. The deposit is $ 2 000. The first installment is $ 49 600 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
12.2025
$ 49 600
2
01.2026
$ 40 130
3
04.2026
$ 40 130
4
05.2026
$ 40 130
* 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
$ 172 000
06.2025
1st floor
$ 180 600
+ $ 8 600
09.2025
50%
$ 189 630
+ $ 17 630
12.2025
Facade
$ 199 112
+ $ 27 112
03.2026
Interior works
$ 209 068
+ $ 37 068
06.2026
Completed
$ 219 521
+ $ 47 521
Итоговый доход:
+ $ 47 520
* 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.