GoMexico.homes Logo
Premium AssetChemuyil, Chemuyil, Tulum, Quintana Roo, Mexico

Venta Lotes Residenciales Tulum, Chemuyil

$35,640
-
Bedrooms
-
Bathrooms
540
Sqm

AI Investment Overview

The acquisition of a residential lot in Chemuyil, located near Tulum in Quintana Roo, presents a strategic investment opportunity, particularly given the area's rapid tourism-driven development. With the land priced at USD 35,640 for 540 sqm, there is significant potential for appreciation as Tulum continues to be one of the fastest-growing regions for real estate in Mexico. Despite a projected annual rent of USD 0 currently, investors can capitalize on the possibility of building rental properties in a high-demand locale known for its lush landscapes and proximity to attractions. It's crucial to consider the Fideicomiso (bank trust) requirement for foreign investors buying land in the restricted zones of Mexico, which includes this attractive beachfront region, ensuring compliance and security in property transactions.

Neighborhood Sentiment

Market analysis for Chemuyil, Chemuyil, 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 Lotes Residenciales Tulum, Chemuyil

Acquisition Variables

$35,640
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$54,422
Annual Gross Income$59,313
Annual Operating Expenses-$23,079
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,233
Annual Net Cash Flow
$21,405
pre_tax_coc
66.6%
Cash-on-Cash Return
39.33%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$35,640
Acquisition Tax (ISAI)$1,069
Closing & Notary Fees$713
Fideicomiso Setup$2,000
Total Cash Required$39,422

Projected Performance (Annual)

Net Operating Income
$907
monthly_yield_label
$162
Mexican Income Tax (ISR)-$317
Adjusted Net Cap Rate
1.5%
Conservative Deal