GoMexico.homes Logo
Premium AssetAvenida Juanek 0, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico

Vivir en El Paraiso de Tulum No Tiene Precio

$109,450
1
Bedrooms
1
Bathrooms
38
Sqm

AI Investment Overview

The property located in Aldea Zama, Tulum offers a unique investment opportunity given its prime positioning in a high-demand area known for its robust tourism and growing expat community. Despite the current projected annual rent being USD 0, the property's strategic location implies strong potential for appreciation and rental growth, especially during Tulum’s peak tourist seasons, leading to higher ROI. Investors should consider the Fideicomiso process for foreign ownership in Mexico, which allows secure property purchasing rights, crucial for maximizing investment security and potential returns in this emergent market.

Neighborhood Sentiment

Market analysis for Avenida Juanek 0, 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: Vivir en El Paraiso de Tulum No Tiene Precio

Acquisition Variables

$109,450
$15,000

Revenue & Operations

Market SourceAvenida Juanek 0, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$131,923
Annual Gross Income$59,313
Annual Operating Expenses-$23,153
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,159
Annual Net Cash Flow
$21,331
pre_tax_coc
27.4%
Cash-on-Cash Return
16.17%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$109,450
Acquisition Tax (ISAI)$3,284
Closing & Notary Fees$2,189
Fideicomiso Setup$2,000
Total Cash Required$116,923

Projected Performance (Annual)

Net Operating Income
$4,131
monthly_yield_label
$498
Mexican Income Tax (ISR)-$1,446
Adjusted Net Cap Rate
2.3%
Conservative Deal