GoMexico.homes Logo
Premium AssetLázaro Cárdenas 466, El Medano Ejidal, 23479 Cabo San Lucas, B.C.S., Cabo San Lucas Centro, Los Cabos, Baja California Sur, Mexico

Venta de Departamentos, Los Cabos Baja California

$180,950
1
Bedrooms
1
Bathrooms
124
Sqm

AI Investment Overview

The property in Los Cabos, priced at USD 180,950, offers a compelling entry point into a highly sought-after market, given its prime location near Cabo San Lucas Centro. Although the projected annual rent is currently listed as USD 0, this could significantly improve with strategic management, particularly during peak tourist seasons when demand for rentals soars. The 124 sqm size of the unit allows flexibility for value-added renovations, potentially enhancing rental desirability and ROI. Additionally, investors should be aware of the Fideicomiso trust required for foreign property ownership in Mexico, ensuring compliance with local regulations while securing attractive investment opportunities in this rapidly growing region.

Neighborhood Sentiment

Market analysis for Lázaro Cárdenas 466, El Medano Ejidal, 23479 Cabo San Lucas, B.C.S., Cabo San Lucas Centro, Los Cabos, Baja California Sur, Mexico

Neutral
The Vibe
Developing Market
Upside
  • Emerging opportunity
  • Local growth potential
  • Favorable pricing
Risks
  • ! Limited historical data
  • ! Developing infrastructure
F
Frida's Strategy Take

"The Lázaro Cárdenas 466, El Medano Ejidal, 23479 Cabo San Lucas, B.C.S., Cabo San Lucas Centro, Los Cabos, Baja California Sur, Mexico area is currently an emerging market. While it lacks the tourism volume of the Riviera Maya hubs, the lower entry price allows for significant long-term appreciation if the infrastructure development continues at the current pace."

View Original Listing ↗

Advanced Investment Modeling

Modeling: Venta de Departamentos, Los Cabos Baja California

Acquisition Variables

$180,950
$15,000

Revenue & Operations

Market SourceLázaro Cárdenas 466, El Medano Ejidal, 23479 Cabo San Lucas, B.C.S., Cabo San Lucas Centro, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$206,998
Annual Gross Income$59,313
Annual Operating Expenses-$23,225
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,088
Annual Net Cash Flow
$21,260
pre_tax_coc
17.4%
Cash-on-Cash Return
10.27%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$180,950
Acquisition Tax (ISAI)$5,429
Closing & Notary Fees$3,619
Fideicomiso Setup$2,000
Total Cash Required$191,998

Projected Performance (Annual)

Net Operating Income
$7,254
monthly_yield_label
$823
Mexican Income Tax (ISR)-$2,539
Adjusted Net Cap Rate
2.5%
Conservative Deal