GoMexico.homes Logo
Premium AssetUbicada en Senderos Norte, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Casa en Venta en Playa del Carmen

$596,750
4
Bedrooms
4
Bathrooms
314
Sqm

AI Investment Overview

The property located in Senderos Norte, Playa del Carmen, is priced at USD 596,750 and offers 4 bedrooms and 4 bathrooms across 314 sqm, presenting a competitive size-to-price ratio in a rapidly growing region. Although the projected annual rent is currently listed as USD 0, the area's high demand driven by Playa del Carmen's thriving tourism and expatriate market suggests strong potential for rental income, especially during peak travel seasons. As a foreign investor, acquiring this property would necessitate a Fideicomiso, serving both as a legal requirement for property acquisition within the restricted zone and as a secure framework for real estate investments in Mexico.

Neighborhood Sentiment

Market analysis for Ubicada en Senderos Norte, 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: Casa en Venta en Playa del Carmen

Acquisition Variables

$596,750
$15,000

Revenue & Operations

Market SourceUbicada en Senderos Norte, Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$643,588
Annual Gross Income$59,313
Annual Operating Expenses-$23,641
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,672
Annual Net Cash Flow
$20,844
pre_tax_coc
5.5%
Cash-on-Cash Return
3.24%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$596,750
Acquisition Tax (ISAI)$17,903
Closing & Notary Fees$11,935
Fideicomiso Setup$2,000
Total Cash Required$628,588

Projected Performance (Annual)

Net Operating Income
$25,416
monthly_yield_label
$2,715
Mexican Income Tax (ISR)-$8,896
Adjusted Net Cap Rate
2.6%
Conservative Deal