GoMexico.homes Logo
Premium AssetCasa en Venta con 3 Recamaras, 4 Paneles Solares, Terraza, Residencial en Playa del Carmen, Playa del Carmen, Solidaridad, Quintana Roo, Mexico

Casa en Venta con 3 Recamaras, 4 Paneles Solares, Terraza, Residencial en Playa del Carmen.

$306,075
3
Bedrooms
3
Bathrooms
154
Sqm

AI Investment Overview

This 154 sqm property in Playa del Carmen, priced at USD 306,075, presents a moderate entry cost into a highly sought-after market within the Riviera Maya. While the lack of projected annual rent suggests a focus on capital appreciation or personal use, Playa del Carmen's robust tourism sector and real estate growth indicate long-term appreciation potential. Given the property's inclusion of sustainable features like solar panels, it aligns well with increasing buyer preferences for eco-friendly homes. However, investors should consider arranging a Fideicomiso, a bank trust required for foreign nationals to legally own property near Mexico's coasts, ensuring compliance and protecting their investment.

Neighborhood Sentiment

Market analysis for Casa en Venta con 3 Recamaras, 4 Paneles Solares, Terraza, Residencial en Playa del Carmen, 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 con 3 Recamaras, 4 Paneles Solares, Terraza, Residencial en Playa del Carmen.

Acquisition Variables

$306,075
$15,000

Revenue & Operations

Market SourceCasa en Venta con 3 Recamaras, 4 Paneles Solares, Terraza, Residencial en Playa del Carmen, Playa del Carmen, Solidaridad, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$338,379
Annual Gross Income$59,313
Annual Operating Expenses-$23,350
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,963
Annual Net Cash Flow
$21,135
pre_tax_coc
10.6%
Cash-on-Cash Return
6.25%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$306,075
Acquisition Tax (ISAI)$9,182
Closing & Notary Fees$6,122
Fideicomiso Setup$2,000
Total Cash Required$323,379

Projected Performance (Annual)

Net Operating Income
$12,719
monthly_yield_label
$1,393
Mexican Income Tax (ISR)-$4,452
Adjusted Net Cap Rate
2.6%
Conservative Deal