GoMexico.homes Logo
Premium AssetPreventa Xaviera. Departamento en Aldea Zama, Tulum, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico

Preventa Xaviera. Departamento en Aldea Zama, Tulum

$164,285
1
Bedrooms
1
Bathrooms
45
Sqm

AI Investment Overview

Preventa Xaviera in Aldea Zama, Tulum, presents a compelling investment opportunity at a competitive price of USD 164,285 for a one-bedroom, one-bathroom unit spanning 45 sqm. Located in a highly sought-after area known for its strong tourism and real estate growth, the property offers significant appreciation potential, even if immediate rental income is not projected. Tulum’s popularity among international tourists can lead to a lucrative high-season rental market, maximizing ROI. As foreign ownership in Mexico requires a Fideicomiso (trust), investors should budget for this legal setup, ensuring smooth and compliant property acquisition in the region.

Neighborhood Sentiment

Market analysis for Preventa Xaviera. Departamento en Aldea Zama, Tulum, Aldea Zama, 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: Preventa Xaviera. Departamento en Aldea Zama, Tulum

Acquisition Variables

$164,285
$15,000

Revenue & Operations

Market SourcePreventa Xaviera. Departamento en Aldea Zama, Tulum, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$189,499
Annual Gross Income$59,313
Annual Operating Expenses-$23,208
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,104
Annual Net Cash Flow
$21,276
pre_tax_coc
19.1%
Cash-on-Cash Return
11.23%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$164,285
Acquisition Tax (ISAI)$4,929
Closing & Notary Fees$3,286
Fideicomiso Setup$2,000
Total Cash Required$174,499

Projected Performance (Annual)

Net Operating Income
$6,526
monthly_yield_label
$747
Mexican Income Tax (ISR)-$2,284
Adjusted Net Cap Rate
2.4%
Conservative Deal