GoMexico.homes Logo
Premium AssetPlaya DEL Carmen, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Venta de Casa de Tres Recamaras Ubicada a 10 Minutos del Mar en Playa del Carmen

$264,000
3
Bedrooms
3
Bathrooms
157
Sqm

AI Investment Overview

The property in Playa del Carmen, priced at USD 264,000, offers substantial growth potential in a highly sought-after area known for its robust tourism and expatriate community. With no projected annual rent, this property may be more attractive for capital appreciation rather than immediate rental income. Playa del Carmen has experienced significant infrastructural development, contributing to a robust real estate market characterized by consistent property value appreciation. Investors should consider the Fideicomiso trust mechanism to facilitate foreign ownership, ensuring compliance with Mexican regulations for properties within the restricted zone.

Neighborhood Sentiment

Market analysis for Playa DEL Carmen, 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: Venta de Casa de Tres Recamaras Ubicada a 10 Minutos del Mar en Playa del Carmen

Acquisition Variables

$264,000
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$294,200
Annual Gross Income$59,313
Annual Operating Expenses-$23,308
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,005
Annual Net Cash Flow
$21,177
pre_tax_coc
12.2%
Cash-on-Cash Return
7.20%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$264,000
Acquisition Tax (ISAI)$7,920
Closing & Notary Fees$5,280
Fideicomiso Setup$2,000
Total Cash Required$279,200

Projected Performance (Annual)

Net Operating Income
$10,882
monthly_yield_label
$1,201
Mexican Income Tax (ISR)-$3,809
Adjusted Net Cap Rate
2.5%
Conservative Deal