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

Venta de Villa de 3 Recamras con Alberca Privada Ubicada en Tulum

$209,000
3
Bedrooms
3
Bathrooms
132
Sqm

AI Investment Overview

The villa in Tulum offers a compelling investment opportunity due to its location in one of Mexico's fastest-growing tourist destinations, known for strong real estate demand. Priced at USD 209,000, the property features a competitive cost per square meter, promising appreciation potential in a market where property values have been rising. Despite a projected annual rent of USD 0, investors can capitalize on the high seasonal rental rates typically seen in Tulum, driven by its status as a preferred vacation spot. Importantly, foreign investors should plan for a Fideicomiso—a bank trust required for non-Mexicans to own property in restricted zones like Tulum—ensuring compliance and enhancing long-term security.

Neighborhood Sentiment

Market analysis for 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: Venta de Villa de 3 Recamras con Alberca Privada Ubicada en Tulum

Acquisition Variables

$209,000
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$236,450
Annual Gross Income$59,313
Annual Operating Expenses-$23,253
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,060
Annual Net Cash Flow
$21,232
pre_tax_coc
15.3%
Cash-on-Cash Return
8.98%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$209,000
Acquisition Tax (ISAI)$6,270
Closing & Notary Fees$4,180
Fideicomiso Setup$2,000
Total Cash Required$221,450

Projected Performance (Annual)

Net Operating Income
$8,479
monthly_yield_label
$951
Mexican Income Tax (ISR)-$2,968
Adjusted Net Cap Rate
2.5%
Conservative Deal