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

Departamento Venta Playa del Carmen Centro Maya

$199,307
2
Bedrooms
2
Bathrooms
88
Sqm

AI Investment Overview

The Departamento Venta Playa del Carmen Centro Maya presents a competitively priced opportunity in a high-demand tourist hub, with a price of USD 199,307 and a size of 88 sqm. Despite the current projected annual rent of USD 0, Playa del Carmen benefits from strong seasonal tourism, especially in winter months, which might enhance rental income prospects. The property's prime location in Centro Maya offers attractive growth potential given regional infrastructure improvements and tourist influx trends. As a foreign investment consideration, securing a Fideicomiso is advisable to facilitate property purchase and compliance with Mexico's coastal real estate laws.

Neighborhood Sentiment

Market analysis for Centro Maya, 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 Venta Playa del Carmen Centro Maya

Acquisition Variables

$199,307
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$226,272
Annual Gross Income$59,313
Annual Operating Expenses-$23,243
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,069
Annual Net Cash Flow
$21,241
pre_tax_coc
15.9%
Cash-on-Cash Return
9.39%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$199,307
Acquisition Tax (ISAI)$5,979
Closing & Notary Fees$3,986
Fideicomiso Setup$2,000
Total Cash Required$211,272

Projected Performance (Annual)

Net Operating Income
$8,056
monthly_yield_label
$907
Mexican Income Tax (ISR)-$2,820
Adjusted Net Cap Rate
2.5%
Conservative Deal