GoMexico.homes Logo
Premium Assetcalle 44 sur entre calle 61 sur y calle 63 sur, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico

Terreno Tulum Region 8

$1,045,000
-
Bedrooms
-
Bathrooms
2500
Sqm

AI Investment Overview

The property in Tulum's Aldea Zama offers a strategic investment opportunity due to its prime location in one of the most sought-after areas of Quintana Roo, known for strong tourism-driven growth. Despite a current projected annual rent of USD 0, the large 2500 sqm size provides significant development potential that, when tapped into, could yield attractive returns. Investors should consider the Fideicomiso, a Mexican bank trust, for ownership, as it helps streamline the acquisition process for non-Mexican buyers. Furthermore, Tulum's expanding infrastructure and increasing demand for vacation rentals could enhance long-term capital appreciation prospects.

Neighborhood Sentiment

Market analysis for calle 44 sur entre calle 61 sur y calle 63 sur, 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 Tulum Region 8

Acquisition Variables

$1,045,000
$15,000

Revenue & Operations

Market Sourcecalle 44 sur entre calle 61 sur y calle 63 sur, Aldea Zama, Tulum, Tulum, Quintana Roo, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$1,114,250
Annual Gross Income$59,313
Annual Operating Expenses-$24,089
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,224
Annual Net Cash Flow
$20,396
pre_tax_coc
3.2%
Cash-on-Cash Return
1.83%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$1,045,000
Acquisition Tax (ISAI)$31,350
Closing & Notary Fees$20,900
Fideicomiso Setup$2,000
Total Cash Required$1,099,250

Projected Performance (Annual)

Net Operating Income
$44,996
monthly_yield_label
$4,755
Mexican Income Tax (ISR)-$15,748
Adjusted Net Cap Rate
2.7%
Conservative Deal