GoMexico.homes Logo
Premium Assetholistika, Tulum, Tulum, Quintana Roo, Mexico

Casas de 3 Recámaras en Tulum, a Minutos de La Playa a Partir de $4,650,000

$385,000
3
Bedrooms
3
Bathrooms
200
Sqm

AI Investment Overview

The Casas de 3 Recámaras in Tulum presents a strategic investment opportunity given the surging demand in Tulum's Holistika neighborhood, known for its wellness-focused community and proximity to beaches. Despite a projected zero initial annual rental income, leveraging this property as a short-term rental can significantly increase ROI during peak seasons (December to April) where Tulum's rental market flourishes. Investors should consider setting up a "Fideicomiso" if not a Mexican national to legally obtain property rights, and capitalize on Tulum's consistent growth in tourism driven by its eco-focused developments and luxury appeal.

Neighborhood Sentiment

Market analysis for holistika, 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: Casas de 3 Recámaras en Tulum, a Minutos de La Playa a Partir de $4,650,000

Acquisition Variables

$385,000
$15,000

Revenue & Operations

Market Sourceholistika, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$421,250
Annual Gross Income$59,313
Annual Operating Expenses-$23,429
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,884
Annual Net Cash Flow
$21,056
pre_tax_coc
8.5%
Cash-on-Cash Return
5.00%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$385,000
Acquisition Tax (ISAI)$11,550
Closing & Notary Fees$7,700
Fideicomiso Setup$2,000
Total Cash Required$406,250

Projected Performance (Annual)

Net Operating Income
$16,167
monthly_yield_label
$1,752
Mexican Income Tax (ISR)-$5,658
Adjusted Net Cap Rate
2.6%
Conservative Deal