GoMexico.homes Logo
Premium AssetAv. 20 Norte, Mz , Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Hermoso Departamento a Pasos del Mar en Venta en Playa del Carmen, Q. Roo

$235,000
1
Bedrooms
1
Bathrooms
81
Sqm

AI Investment Overview

The property situated in Playa del Carmen is competitively priced at USD 235,000, considering the area's burgeoning tourism-driven real estate market. Despite a current projected annual rent of USD 0, the strategic location near the beach positions it well for potential vacation rental income, especially given the peak tourism seasons that significantly boost demand. As a foreign investor, securing ownership through a "Fideicomiso" (bank trust) is a staple requirement to facilitate property holding in the restricted zone. Leveraging Playa del Carmen's robust infrastructure development and increasing international appeal, this investment promises substantial long-term capital appreciation.

Neighborhood Sentiment

Market analysis for Av. 20 Norte, Mz , 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: Hermoso Departamento a Pasos del Mar en Venta en Playa del Carmen, Q. Roo

Acquisition Variables

$235,000
$15,000

Revenue & Operations

Market SourceAv. 20 Norte, Mz , Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$263,750
Annual Gross Income$59,313
Annual Operating Expenses-$23,279
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,034
Annual Net Cash Flow
$21,206
pre_tax_coc
13.7%
Cash-on-Cash Return
8.04%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$235,000
Acquisition Tax (ISAI)$7,050
Closing & Notary Fees$4,700
Fideicomiso Setup$2,000
Total Cash Required$248,750

Projected Performance (Annual)

Net Operating Income
$9,615
monthly_yield_label
$1,069
Mexican Income Tax (ISR)-$3,365
Adjusted Net Cap Rate
2.5%
Conservative Deal