GoMexico.homes Logo
Premium AssetCalle Sayil, Aldea zama tulum, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico

Departamento PH de Lujo de 3 Recamaras en Attha Cenote, Aldea Zama Tulum

$368,500
3
Bedrooms
3
Bathrooms
240
Sqm

AI Investment Overview

The luxury penthouse in Attha Cenote, Aldea Zama Tulum, offers promising potential for capital appreciation given its prime location in one of Tulum's most sought-after areas, known for rapid infrastructure development and increasing international interest. Despite a current projected annual rent of USD 0, the property holds significant rental potential given Tulum's peak tourist seasons, particularly November to April, which can generate substantial rental income. Investors should consider acquiring the property through a Fideicomiso, a bank trust required for foreigners purchasing within the restricted zone, to ensure legal ownership and facilitate long-term growth in this vibrant market.

Neighborhood Sentiment

Market analysis for Calle Sayil, 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: Departamento PH de Lujo de 3 Recamaras en Attha Cenote, Aldea Zama Tulum

Acquisition Variables

$368,500
$15,000

Revenue & Operations

Market SourceCalle Sayil, Aldea zama tulum, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$403,925
Annual Gross Income$59,313
Annual Operating Expenses-$23,412
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,900
Annual Net Cash Flow
$21,072
pre_tax_coc
8.9%
Cash-on-Cash Return
5.22%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$368,500
Acquisition Tax (ISAI)$11,055
Closing & Notary Fees$7,370
Fideicomiso Setup$2,000
Total Cash Required$388,925

Projected Performance (Annual)

Net Operating Income
$15,446
monthly_yield_label
$1,677
Mexican Income Tax (ISR)-$5,406
Adjusted Net Cap Rate
2.6%
Conservative Deal