GoMexico.homes Logo
Premium AssetTerreno en Venta en Aldea Zama, Tulum, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico

Terreno en Venta en Aldea Zama, Tulum

$288,750
-
Bedrooms
-
Bathrooms
244
Sqm

AI Investment Overview

The investment potential of this land in Aldea Zama, Tulum hinges on its strategic location within one of the fastest-growing tourist destinations in Mexico. Despite an initial projected annual rent of USD 0, the demand for short-term vacation rentals is strong, with Tulum experiencing a surge in tourism, which could significantly increase future rental income. The property's size of 244 sqm offers scope for development, taking advantage of Tulum's high seasonality in rental demand during peak travel months. Investors should consider structuring a Fideicomiso to navigate legal requirements for foreign ownership, ensuring compliance and safeguarding their investment.

Neighborhood Sentiment

Market analysis for Terreno en Venta en Aldea Zama, Tulum, 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: Terreno en Venta en Aldea Zama, Tulum

Acquisition Variables

$288,750
$15,000

Revenue & Operations

Market SourceTerreno en Venta en Aldea Zama, Tulum, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$320,188
Annual Gross Income$59,313
Annual Operating Expenses-$23,333
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,980
Annual Net Cash Flow
$21,152
pre_tax_coc
11.2%
Cash-on-Cash Return
6.61%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$288,750
Acquisition Tax (ISAI)$8,663
Closing & Notary Fees$5,775
Fideicomiso Setup$2,000
Total Cash Required$305,188

Projected Performance (Annual)

Net Operating Income
$11,963
monthly_yield_label
$1,314
Mexican Income Tax (ISR)-$4,187
Adjusted Net Cap Rate
2.5%
Conservative Deal