GoMexico.homes Logo
Premium AssetLote 004-1 Mz 46, La Veleta, Tulum, Tulum, Quintana Roo, Mexico

Conjunto Residencial en Tulum

$880,000
6
Bedrooms
7
Bathrooms
382
Sqm

AI Investment Overview

The Conjunto Residencial in La Veleta, Tulum offers a notable investment opportunity due to its prime location in a rapidly developing area popular among international tourists and expatriates. Despite the current projected annual rent being USD 0, the property's potential for significant appreciation is underscored by Tulum's burgeoning status as a high-demand vacation hotspot, which may increase rental income prospects if managed effectively. Additionally, investors should consider a Fideicomiso for acquiring the property, ensuring legal compliance and ease of purchase for foreign buyers. This acquisition strategy, combined with Tulum's market growth and planned infrastructure developments, indicates robust long-term ROI potential.

Neighborhood Sentiment

Market analysis for Lote 004-1 Mz 46, La Veleta, 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: Conjunto Residencial en Tulum

Acquisition Variables

$880,000
$15,000

Revenue & Operations

Market SourceLote 004-1 Mz 46, La Veleta, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$941,000
Annual Gross Income$59,313
Annual Operating Expenses-$23,924
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,389
Annual Net Cash Flow
$20,561
pre_tax_coc
3.8%
Cash-on-Cash Return
2.18%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$880,000
Acquisition Tax (ISAI)$26,400
Closing & Notary Fees$17,600
Fideicomiso Setup$2,000
Total Cash Required$926,000

Projected Performance (Annual)

Net Operating Income
$37,788
monthly_yield_label
$4,004
Mexican Income Tax (ISR)-$13,226
Adjusted Net Cap Rate
2.7%
Conservative Deal