GoMexico.homes Logo
Premium AssetLagunas Mayakoba, Jardines de Ciudad Mayakoba, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Condominio en Lagunas Mayakoba

$269,500
2
Bedrooms
2
Bathrooms
100
Sqm

AI Investment Overview

The property in Lagunas Mayakoba, priced at USD 269,500, presents an intriguing opportunity despite its projected annual rent currently being USD 0. Located in Playa del Carmen, a high-demand tourist area with robust growth prospects, there's significant potential for capital appreciation. Given the local market's reliance on rental income, enrolling in the Fideicomiso trust for foreign investors could facilitate easier property management and enhance liquidity. Investors should focus on the high season rental opportunities, typically from December to March, to maximize returns in this burgeoning locale.

Neighborhood Sentiment

Market analysis for Lagunas Mayakoba, Jardines de Ciudad Mayakoba, 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: Condominio en Lagunas Mayakoba

Acquisition Variables

$269,500
$15,000

Revenue & Operations

Market SourceLagunas Mayakoba, Jardines de Ciudad Mayakoba, Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$299,975
Annual Gross Income$59,313
Annual Operating Expenses-$23,313
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,999
Annual Net Cash Flow
$21,171
pre_tax_coc
12.0%
Cash-on-Cash Return
7.06%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$269,500
Acquisition Tax (ISAI)$8,085
Closing & Notary Fees$5,390
Fideicomiso Setup$2,000
Total Cash Required$284,975

Projected Performance (Annual)

Net Operating Income
$11,122
monthly_yield_label
$1,226
Mexican Income Tax (ISR)-$3,893
Adjusted Net Cap Rate
2.5%
Conservative Deal