GoMexico.homes Logo
Premium AssetTownhouse 3 Recámaras en Zona Holístika, Tulum, Tulum, Quintana Roo, Mexico

Casa en Venta en Tulum

$219,450
3
Bedrooms
3
Bathrooms
150
Sqm

AI Investment Overview

The property in Tulum, located in the desirable Zona Holístika, presents an intriguing opportunity for appreciation despite its projected zero annual rent. Tulum has experienced robust demand growth, largely driven by international interest in eco-friendly and wellness-focused tourism—hallmarks of the Zona Holístika area. Although immediate rental income is not forecasted, leveraging a Fideicomiso can streamline the purchasing process for foreign investors and protect their investment. The strategic potential lies in capital appreciation driven by Tulum’s ongoing infrastructure developments and rising property values.

Neighborhood Sentiment

Market analysis for Townhouse 3 Recámaras en Zona Holístika, 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: Casa en Venta en Tulum

Acquisition Variables

$219,450
$15,000

Revenue & Operations

Market SourceTownhouse 3 Recámaras en Zona Holístika, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$247,423
Annual Gross Income$59,313
Annual Operating Expenses-$23,263
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,049
Annual Net Cash Flow
$21,221
pre_tax_coc
14.6%
Cash-on-Cash Return
8.58%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$219,450
Acquisition Tax (ISAI)$6,584
Closing & Notary Fees$4,389
Fideicomiso Setup$2,000
Total Cash Required$232,423

Projected Performance (Annual)

Net Operating Income
$8,936
monthly_yield_label
$998
Mexican Income Tax (ISR)-$3,127
Adjusted Net Cap Rate
2.5%
Conservative Deal