GoMexico.homes Logo
Premium AssetAv. 5, C. 19 Región 012, Tumben Cuxtal, Tulum, Quintana Roo, Mexico

Aldea Savia - Fase III.

$286,660
-
Bedrooms
-
Bathrooms
-
Sqm

AI Investment Overview

Aldea Savia - Fase III is located in Tulum, Quintana Roo, a region experiencing robust growth due to its appeal as a world-class tourist destination. Despite the absence of detailed property specifications such as size and unit specifics, Tulum's rapidly expanding infrastructure and increasing popularity could potentially drive property appreciation and demand. It's important to note that the projected annual rent is currently listed as USD 0, suggesting this property may serve better initially as a capital appreciation play rather than a rental income generator. Potential investors should consider the Fideicomiso trust required for foreign investments, which adds an extra layer of security and legality to acquiring property in Mexico.

Neighborhood Sentiment

Market analysis for Av. 5, C. 19 Región 012, Tumben Cuxtal, Tulum, Quintana Roo, Mexico

Stabilizing
The Vibe
Eco-Chic / Spiritual Hub
Upside
  • High rental demand
  • Digital nomad paradise
  • New international airport
Risks
  • ! Rapid gentrification
  • ! Infrastructure growing pains
  • ! Seasonal volatility
F
Frida's Strategy Take

"Tulum is maturing. While the 'easy gains' of 2020 are over, the new infrastructure (Train Maya + Airport) creates a floor for long-term appreciation. Focus on Aldea Zama or Region 15 for the best balance of amenities and yield."

View Original Listing ↗

Advanced Investment Modeling

Modeling: Aldea Savia - Fase III.

Acquisition Variables

$286,660
$15,000

Revenue & Operations

Market SourceAv. 5, C. 19 Región 012, Tumben Cuxtal, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$317,993
Annual Gross Income$59,313
Annual Operating Expenses-$23,330
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,982
Annual Net Cash Flow
$21,154
pre_tax_coc
11.3%
Cash-on-Cash Return
6.65%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$286,660
Acquisition Tax (ISAI)$8,600
Closing & Notary Fees$5,733
Fideicomiso Setup$2,000
Total Cash Required$302,993

Projected Performance (Annual)

Net Operating Income
$11,871
monthly_yield_label
$1,304
Mexican Income Tax (ISR)-$4,155
Adjusted Net Cap Rate
2.5%
Conservative Deal