GoMexico.homes Logo
For SaleAldea Zama, Tulum

Luxury Penthouse with Private Pool

$450,000
3
Bedrooms
3
Bathrooms
180
Sqm

AI Investment Overview

This luxury penthouse in Aldea Zama, Tulum, priced at $450,000, offers a projected annual rent of $37,800, yielding a robust ROI of 8.4%. Located in a highly sought-after area known for its eco-friendly lifestyle and proximity to Tulum's beaches and amenities, this property is well-positioned to capitalize on the increasing demand for high-end rentals. Notably, with the recent trend of investment in infrastructure and hospitality in the region, investors can anticipate sustained growth and rental occupancy rates, particularly during the peak travel seasons. Additionally, by utilizing a Fideicomiso for property ownership, foreign investors can navigate legal complexities, ensuring a secure investment structure.

Neighborhood Sentiment

Market analysis for Aldea Zama, Tulum

High-Growth
The Vibe
Eco-Chic / Spiritual Hub
Upside
  • Proximity to Tulum's beach, just a short drive away, enhances property value.
  • Rapidly increasing property prices with a strong rental market driven by tourists.
  • Emerging amenities, including boutique shops and restaurants, adding to neighborhood appeal.
Risks
  • ! Rapid gentrification
  • ! Infrastructure growing pains
  • ! Seasonal volatility
F
Frida's Strategy Take

"Aldea Zama is currently experiencing a surge in popularity due to its strategic location and proximity to Tulum's pristine beaches and cultural attractions. This growth has been fueled by increasing demand for residential and vacation properties, making it a highly attractive investment opportunity right now. However, potential investors should keep an eye on regulatory changes and market saturation as the area continues to develop."

View Original Listing ↗

Advanced Investment Modeling

Modeling: Luxury Penthouse with Private Pool

Acquisition Variables

$450,000
$15,000

Revenue & Operations

Market SourceAldea Zama, Tulum Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$489,500
Annual Gross Income$59,313
Annual Operating Expenses-$25,894
Taxes (ISR Projection)-$14,828
Annual Net Cash Flow
$18,591
Net Yield
3.8%
Cash-on-Cash Return
3.80%
Estimated First Year Performance

Deep-Dive Financials

65%
Conservative (30%)Optimistic (100%)
0%
Conservative (-30%)Optimistic (+50%)

Investment Summary

Purchase Price$450,000
Acquisition Tax (ISAI)$13,500
Closing & Notary Fees$9,000
Fideicomiso Setup$2,000
Total Cash Required$474,500

Projected Performance (Annual)

Net Operating Income
$19,006
Monthly Yield
$2,048
Mexican Income Tax (ISR)-$6,652
Adjusted Net ROI
2.6%
Conservative Deal