GoMexico.homes Logo
Premium AssetHolistika, Tulum, Quintana Roo, Mexico

Departamento Amueblado con Jacuzzi en Venta Holistika Tulum

$340,000
2
Bedrooms
2
Bathrooms
145
Sqm

AI Investment Overview

The "Departamento Amueblado con Jacuzzi en Venta Holistika Tulum" is priced at USD 340,000, situated in the coveted area of Holistika, Tulum. While the projected annual rent is currently USD 0, the area is experiencing significant demand growth due to Tulum's status as an international tourism hotspot and burgeoning wellness destination. Investors should leverage the Mexican "Fideicomiso" system, which facilitates property ownership for foreigners, allowing secure and transparent acquisition processes. Given Tulum's climbing property values and rental prospects—particularly in high-demand months from November to April—this property presents a promising long-term ROI potential.

Neighborhood Sentiment

Market analysis for Holistika, 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: Departamento Amueblado con Jacuzzi en Venta Holistika Tulum

Acquisition Variables

$340,000
$15,000

Revenue & Operations

Market SourceHolistika, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$374,000
Annual Gross Income$59,313
Annual Operating Expenses-$23,384
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,929
Annual Net Cash Flow
$21,101
pre_tax_coc
9.6%
Cash-on-Cash Return
5.64%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$340,000
Acquisition Tax (ISAI)$10,200
Closing & Notary Fees$6,800
Fideicomiso Setup$2,000
Total Cash Required$359,000

Projected Performance (Annual)

Net Operating Income
$14,201
monthly_yield_label
$1,547
Mexican Income Tax (ISR)-$4,970
Adjusted Net Cap Rate
2.6%
Conservative Deal