GoMexico.homes Logo
Premium AssetCasa en Venta en Valenia Playa del Carmen, Playa Car Fase II, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Casa en Venta en Valenia Playa del Carmen

$467,775
4
Bedrooms
5
Bathrooms
223
Sqm

AI Investment Overview

The property located in Playa Car Fase II, Playa del Carmen, is priced at USD 467,775 with 4 bedrooms and 5 bathrooms, covering 223 sqm. Despite a currently projected annual rent of USD 0, this area is experiencing significant tourism-driven demand, potentially leading to lucrative rental income during peak seasons, especially given Playa del Carmen's high occupancy rates. Investors should consider establishing a Fideicomiso for legal ownership and exploring strategic partnerships with vacation rental services to enhance ROI. This location's proximity to major attractions and growing infrastructure enhances both short-term rental potential and long-term appreciation.

Neighborhood Sentiment

Market analysis for Casa en Venta en Valenia Playa del Carmen, Playa Car Fase II, 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 Valenia Playa del Carmen

Acquisition Variables

$467,775
$15,000

Revenue & Operations

Market SourceCasa en Venta en Valenia Playa del Carmen, Playa Car Fase II, Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$508,164
Annual Gross Income$59,313
Annual Operating Expenses-$23,512
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,801
Annual Net Cash Flow
$20,973
pre_tax_coc
7.0%
Cash-on-Cash Return
4.13%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$467,775
Acquisition Tax (ISAI)$14,033
Closing & Notary Fees$9,356
Fideicomiso Setup$2,000
Total Cash Required$493,164

Projected Performance (Annual)

Net Operating Income
$19,782
monthly_yield_label
$2,128
Mexican Income Tax (ISR)-$6,924
Adjusted Net Cap Rate
2.6%
Conservative Deal