GoMexico.homes Logo
Premium AssetSupermanzana 003, Calle 8 Norte Supermanzana 11, 77762 Tulum, Q.R., Tumben Cuxtal, Tulum, Quintana Roo, Mexico

Saumeria Tulum: Vive en Armonía con La Naturaleza y La Exclusividad

$358,710
-
Bedrooms
-
Bathrooms
-
Sqm

AI Investment Overview

Saumeria Tulum presents a unique investment opportunity situated in the rapidly developing region of Tumben Cuxtal, Tulum, Quintana Roo, an area known for its increasing demand driven by eco-conscious tourism and luxury living. Although the projected annual rent is currently USD 0, the potential for capital appreciation remains strong due to the area's ongoing infrastructure development and the rising interest in sustainable tourism. To maximize return on investment, consider structuring ownership through a "fideicomiso," a Mexican bank trust essential for foreign investors. Additionally, leveraging Tulum's high rental seasonality during peak tourism months can enhance revenue once the property is operationally prepared for leasing.

Neighborhood Sentiment

Market analysis for Supermanzana 003, Calle 8 Norte Supermanzana 11, 77762 Tulum, Q.R., 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: Saumeria Tulum: Vive en Armonía con La Naturaleza y La Exclusividad

Acquisition Variables

$358,710
$15,000

Revenue & Operations

Market SourceSupermanzana 003, Calle 8 Norte Supermanzana 11, 77762 Tulum, Q.R., Tumben Cuxtal, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$393,646
Annual Gross Income$59,313
Annual Operating Expenses-$23,402
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,910
Annual Net Cash Flow
$21,082
pre_tax_coc
9.1%
Cash-on-Cash Return
5.36%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$358,710
Acquisition Tax (ISAI)$10,761
Closing & Notary Fees$7,174
Fideicomiso Setup$2,000
Total Cash Required$378,646

Projected Performance (Annual)

Net Operating Income
$15,018
monthly_yield_label
$1,632
Mexican Income Tax (ISR)-$5,256
Adjusted Net Cap Rate
2.6%
Conservative Deal