GoMexico.homes Logo
Premium AssetCentro, Playa del Carmen Centro, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Venta Flash - Departamento con Estilo Caribeño y Balcón Privado en Venta, Centro, Playa del Carmen

$152,900
1
Bedrooms
1
Bathrooms
48
Sqm

AI Investment Overview

The property in Playa del Carmen Centro, offered at USD 152,900, presents a strategic entry point into a high-demand tourism market known for strong appreciation trends. Although currently projecting zero rental income, the potential for upgrading to a short-term rental strategy can significantly enhance ROI, leveraging Playa del Carmen's vibrant tourism seasonality. Notably, utilizing a Fideicomiso (bank trust) can streamline foreign ownership, providing a secure investment structure. Given its prime location and the potential for tourism-driven rental demand, this property warrants consideration for a diversification-focused portfolio.

Neighborhood Sentiment

Market analysis for Centro, Playa del Carmen Centro, 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: Venta Flash - Departamento con Estilo Caribeño y Balcón Privado en Venta, Centro, Playa del Carmen

Acquisition Variables

$152,900
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$177,545
Annual Gross Income$59,313
Annual Operating Expenses-$23,197
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,116
Annual Net Cash Flow
$21,288
pre_tax_coc
20.3%
Cash-on-Cash Return
11.99%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$152,900
Acquisition Tax (ISAI)$4,587
Closing & Notary Fees$3,058
Fideicomiso Setup$2,000
Total Cash Required$162,545

Projected Performance (Annual)

Net Operating Income
$6,029
monthly_yield_label
$696
Mexican Income Tax (ISR)-$2,110
Adjusted Net Cap Rate
2.4%
Conservative Deal