GoMexico.homes Logo
Premium AssetGonzalo Guerrero, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Departamento a Dos Calles de La Playa en Venta Playa del Carmen

$341,000
2
Bedrooms
2
Bathrooms
91
Sqm

AI Investment Overview

This two-bedroom property in Gonzalo Guerrero, Playa del Carmen, priced at USD 341,000, presents a strategic investment opportunity given its proximity to the beach, a key driver of demand in this popular tourist hub. Despite the absence of projected annual rent, the property's location in a growing area within Playa del Carmen could enhance long-term appreciation potential. Investors should consider setting up a Fideicomiso, as non-Mexican buyers are required to use this trust mechanism to own property near coastal areas, ensuring compliance and secure ownership. Additionally, exploring seasonal rental strategies could capitalize on high tourist inflow during peak periods, potentially boosting ROI.

Neighborhood Sentiment

Market analysis for Gonzalo Guerrero, 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: Departamento a Dos Calles de La Playa en Venta Playa del Carmen

Acquisition Variables

$341,000
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$375,050
Annual Gross Income$59,313
Annual Operating Expenses-$23,385
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,928
Annual Net Cash Flow
$21,100
pre_tax_coc
9.6%
Cash-on-Cash Return
5.63%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$341,000
Acquisition Tax (ISAI)$10,230
Closing & Notary Fees$6,820
Fideicomiso Setup$2,000
Total Cash Required$360,050

Projected Performance (Annual)

Net Operating Income
$14,245
monthly_yield_label
$1,552
Mexican Income Tax (ISR)-$4,986
Adjusted Net Cap Rate
2.6%
Conservative Deal