GoMexico.homes Logo
Premium AssetThe Fives Beach Hotel - Á la Carte All Inclusive, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Departamento en Venta. The Fives. Playa del Carmen, Quinana Roo

$485,000
2
Bedrooms
2
Bathrooms
89
Sqm

AI Investment Overview

This property, located in the renowned The Fives Beach Hotel in Playa del Carmen, offers an attractive investment opportunity due to its prime location in a high-demand tourist destination. Despite the projected annual rent being listed as USD 0, the potential for lucrative rental income is strong, particularly during peak tourist seasons, which could significantly enhance its ROI potential. As a foreign investor, you may need to utilize a Fideicomiso, a bank trust for property purchases in restricted zones, ensuring compliance with Mexican property laws. Given the area's continuous growth in tourism and hospitality, this investment is poised to appreciate in value, making it a strategic addition to a real estate portfolio.

Neighborhood Sentiment

Market analysis for The Fives Beach Hotel - Á la Carte All Inclusive, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Bullish
The Vibe
Urban Beach / Walkable City
Upside
  • Extremely high occupancy
  • Established rental market
  • Walkable 5th Avenue
Risks
  • ! Higher entry prices
  • ! Limited new prime land
  • ! Noise in downtown areas
F
Frida's Strategy Take

"The most reliable cash-flow market in the Riviera Maya. It's the safe 'blue-chip' bet. Look for properties between 10th and 30th Ave for the highest ROI without the beachfront premium."

View Original Listing ↗

Advanced Investment Modeling

Modeling: Departamento en Venta. The Fives. Playa del Carmen, Quinana Roo

Acquisition Variables

$485,000
$15,000

Revenue & Operations

Market SourceThe Fives Beach Hotel - Á la Carte All Inclusive, Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$526,250
Annual Gross Income$59,313
Annual Operating Expenses-$23,529
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,784
Annual Net Cash Flow
$20,956
pre_tax_coc
6.8%
Cash-on-Cash Return
3.98%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$485,000
Acquisition Tax (ISAI)$14,550
Closing & Notary Fees$9,700
Fideicomiso Setup$2,000
Total Cash Required$511,250

Projected Performance (Annual)

Net Operating Income
$20,535
monthly_yield_label
$2,207
Mexican Income Tax (ISR)-$7,187
Adjusted Net Cap Rate
2.6%
Conservative Deal