GoMexico.homes Logo
Premium AssetFraccionamiento Los Olivos, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Casa en Playa del Carmen

$125,950
3
Bedrooms
3
Bathrooms
90
Sqm

AI Investment Overview

Casa en Playa del Carmen, located in Fraccionamiento Los Olivos, presents a unique investment opportunity with a competitive price of USD 125,950 for a 3-bedroom, 3-bathroom property in a region experiencing robust urban and tourism-driven growth. Despite a current projected annual rent of USD 0, this area is poised for increased rental demand due to Playa del Carmen's popularity as a tourist destination, suggesting a reevaluation of rental strategy could be beneficial. Furthermore, investors should consider the Mexican Fideicomiso system, which simplifies foreign real estate ownership in restricted zones such as Quintana Roo, offering an accessible pathway to capitalize on the booming real estate market.

Neighborhood Sentiment

Market analysis for Fraccionamiento Los Olivos, 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 Playa del Carmen

Acquisition Variables

$125,950
$15,000

Revenue & Operations

Market SourceFraccionamiento Los Olivos, Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$149,248
Annual Gross Income$59,313
Annual Operating Expenses-$23,170
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,143
Annual Net Cash Flow
$21,315
pre_tax_coc
24.2%
Cash-on-Cash Return
14.28%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$125,950
Acquisition Tax (ISAI)$3,779
Closing & Notary Fees$2,519
Fideicomiso Setup$2,000
Total Cash Required$134,248

Projected Performance (Annual)

Net Operating Income
$4,851
monthly_yield_label
$573
Mexican Income Tax (ISR)-$1,698
Adjusted Net Cap Rate
2.3%
Conservative Deal