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

Villa de Lujo con Terraza y Piscina Privada, en Venta, Corasol, Playa del Carmen

$2,144,725
5
Bedrooms
6
Bathrooms
597
Sqm

AI Investment Overview

The Villa de Lujo in Corasol, Playa del Carmen is an upscale investment opportunity with a price of USD 2,144,725. Corasol is a prestigious, high-demand area known for luxury tourism, yet the projected annual rent for the property is currently USD 0, which might indicate either a focus on appreciation or an oversight in rental management. Given Playa del Carmen's robust short-term rental market, particularly during peak seasons (December to April), establishing a Fideicomiso for easier foreign ownership and developing a comprehensive rental strategy could significantly enhance the property's ROI. As hyper-local development in Playa del Carmen continues, the property stands poised for appreciation, aligning with up-market buyer and renter trends.

Neighborhood Sentiment

Market analysis for Corasol, 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: Villa de Lujo con Terraza y Piscina Privada, en Venta, Corasol, Playa del Carmen

Acquisition Variables

$2,144,725
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$2,268,961
Annual Gross Income$59,313
Annual Operating Expenses-$25,188
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$34,124
Annual Net Cash Flow
$19,296
pre_tax_coc
1.5%
Cash-on-Cash Return
0.85%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$2,144,725
Acquisition Tax (ISAI)$64,342
Closing & Notary Fees$42,895
Fideicomiso Setup$2,000
Total Cash Required$2,253,961

Projected Performance (Annual)

Net Operating Income
$93,032
monthly_yield_label
$9,758
Mexican Income Tax (ISR)-$32,561
Adjusted Net Cap Rate
2.7%
Conservative Deal