GoMexico.homes Logo
Premium AssetCabo San Lucas, B.C.S., El Tezal, Los Cabos, Baja California Sur, Mexico

Luna del Tezal Condominiums

$211,750
-
Bedrooms
-
Bathrooms
-
Sqm

AI Investment Overview

The Luna del Tezal Condominiums, priced at USD 211,750, are situated in the rapidly growing and highly sought-after area of El Tezal in Cabo San Lucas, a region known for strong tourism appeal and increasing property demand. Although the projected annual rent currently stands at USD 0, the site is well-positioned to capitalize on the peak tourist seasons typically spanning November to April and June to August, thus providing substantial short-term rental potential. Investors should consider leveraging Mexico's Fideicomiso system to ease property transactions and ownership for foreign buyers, while also considering any upcoming infrastructural improvements that could enhance property value and rental demand.

Neighborhood Sentiment

Market analysis for Cabo San Lucas, B.C.S., El Tezal, 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 Cabo San Lucas, B.C.S., El Tezal, 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: Luna del Tezal Condominiums

Acquisition Variables

$211,750
$15,000

Revenue & Operations

Market SourceCabo San Lucas, B.C.S., El Tezal, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$239,338
Annual Gross Income$59,313
Annual Operating Expenses-$23,256
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,057
Annual Net Cash Flow
$21,229
pre_tax_coc
15.1%
Cash-on-Cash Return
8.87%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$211,750
Acquisition Tax (ISAI)$6,353
Closing & Notary Fees$4,235
Fideicomiso Setup$2,000
Total Cash Required$224,338

Projected Performance (Annual)

Net Operating Income
$8,599
monthly_yield_label
$963
Mexican Income Tax (ISR)-$3,010
Adjusted Net Cap Rate
2.5%
Conservative Deal