GoMexico.homes Logo
Premium AssetDepartamento en Venta, 2 Recámaras, Amueblado, Lockoff, Xalet, Tulum., Tulum, Tulum, Quintana Roo, Mexico

Departamento en Venta, 2 Recámaras, Amueblado, Lockoff, Xalet, Tulum.

$451,000
2
Bedrooms
2
Bathrooms
120
Sqm

AI Investment Overview

This property, situated in the popular tourist destination of Tulum, offers a unique investment potential with its "lockoff" feature, allowing for flexible usage and potential dual income streams. Despite the projected annual rent being listed as USD 0, the strategic location in Xalet, Tulum, one of the fastest-growing areas in Quintana Roo, suggests a strong rental demand, particularly in peak tourist seasons. As a foreign investor, it is crucial to consider the Fideicomiso trust mechanism to secure the property, given Mexico's restrictions on foreign ownership near coastlines. With Tulum's booming real estate market and consistent tourist influx, this property promises strong appreciation potential and an opportunity to capitalize on high seasonal rental rates.

Neighborhood Sentiment

Market analysis for Departamento en Venta, 2 Recámaras, Amueblado, Lockoff, Xalet, Tulum., Tulum, 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 en Venta, 2 Recámaras, Amueblado, Lockoff, Xalet, Tulum.

Acquisition Variables

$451,000
$15,000

Revenue & Operations

Market SourceDepartamento en Venta, 2 Recámaras, Amueblado, Lockoff, Xalet, Tulum., Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$490,550
Annual Gross Income$59,313
Annual Operating Expenses-$23,495
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,818
Annual Net Cash Flow
$20,990
pre_tax_coc
7.3%
Cash-on-Cash Return
4.28%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$451,000
Acquisition Tax (ISAI)$13,530
Closing & Notary Fees$9,020
Fideicomiso Setup$2,000
Total Cash Required$475,550

Projected Performance (Annual)

Net Operating Income
$19,050
monthly_yield_label
$2,052
Mexican Income Tax (ISR)-$6,667
Adjusted Net Cap Rate
2.6%
Conservative Deal