GoMexico.homes Logo
Premium AssetFraccionamiento Real Ibiza, Privada Campanel, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Casa en Venta en Real Ibiza | Modelo Valdemosa | 2 Recámaras | Alberca

$93,500
2
Bedrooms
1
Bathrooms
60
Sqm

AI Investment Overview

The property in Real Ibiza, Playa del Carmen is competitively priced at USD 93,500. Although its projected annual rent is currently noted as zero, the property holds potential for substantial appreciation given Playa del Carmen's consistent growth as a tourist hotspot. Demand for rentals typically peaks between December and April due to seasonal influxes, suggesting an opportunity for rental income optimization. Additionally, foreign investors should consider the Fideicomiso trust requirement for ownership, especially given Playa's strategic location within the restricted zone, and leverage local property management expertise to maximize rental yield potential.

Neighborhood Sentiment

Market analysis for Fraccionamiento Real Ibiza, Privada Campanel, 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 Real Ibiza | Modelo Valdemosa | 2 Recámaras | Alberca

Acquisition Variables

$93,500
$15,000

Revenue & Operations

Market SourceFraccionamiento Real Ibiza, Privada Campanel, Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$115,175
Annual Gross Income$59,313
Annual Operating Expenses-$23,137
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,175
Annual Net Cash Flow
$21,347
pre_tax_coc
31.4%
Cash-on-Cash Return
18.53%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$93,500
Acquisition Tax (ISAI)$2,805
Closing & Notary Fees$1,870
Fideicomiso Setup$2,000
Total Cash Required$100,175

Projected Performance (Annual)

Net Operating Income
$3,434
monthly_yield_label
$425
Mexican Income Tax (ISR)-$1,202
Adjusted Net Cap Rate
2.2%
Conservative Deal