GoMexico.homes Logo
Premium Assetcarretera federal , Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Lote Residencial Exclusivo, en Playa del Carmen con Amenidades de Lujo

$75,378
-
Bedrooms
-
Bathrooms
200
Sqm

AI Investment Overview

The "Lote Residencial Exclusivo" in Playa del Carmen, priced at USD 75,378 for 200 sqm, represents a strategic land investment opportunity in a location experiencing high demand due to its proximity to the Caribbean coastline and popular tourist districts. Although the current projected annual rent is USD 0, the intrinsic value lies in the potential for capital appreciation and custom development. As Playa del Carmen continues to witness robust tourism growth, and considering the Mexican Fideicomiso system required for foreign ownership of coastal property, investors can gain a secure entry into a flourishing real estate market with favorable long-term ROI prospects. Evaluating the potential for developing vacation rentals or luxury amenities will be key to enhancing future profitability.

Neighborhood Sentiment

Market analysis for carretera federal , 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: Lote Residencial Exclusivo, en Playa del Carmen con Amenidades de Lujo

Acquisition Variables

$75,378
$15,000

Revenue & Operations

Market Sourcecarretera federal , Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$96,147
Annual Gross Income$59,313
Annual Operating Expenses-$23,119
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,193
Annual Net Cash Flow
$21,365
pre_tax_coc
37.6%
Cash-on-Cash Return
22.22%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$75,378
Acquisition Tax (ISAI)$2,261
Closing & Notary Fees$1,508
Fideicomiso Setup$2,000
Total Cash Required$81,147

Projected Performance (Annual)

Net Operating Income
$2,643
monthly_yield_label
$343
Mexican Income Tax (ISR)-$925
Adjusted Net Cap Rate
2.1%
Conservative Deal