GoMexico.homes Logo
Premium AssetQuivira, Los Cangrejos, Los Cabos, Baja California Sur, Mexico

Departamento de Lujo en Comunidad Privada, Quivira, Cabo San Lucas

$575,717
2
Bedrooms
2
Bathrooms
146
Sqm

AI Investment Overview

The "Departamento de Lujo en Comunidad Privada" in Quivira, Cabo San Lucas, priced at USD 575,717, presents an attractive investment opportunity due to its prime location in a high-demand luxury market. Despite the current lack of projected annual rental income, the area's continued infrastructural expansion and tourism-driven demand suggest potential for substantial long-term appreciation and eventual rental profitability, especially during peak tourist seasons when rental demand surges. As a foreign investor, setting up a Fideicomiso is essential to comply with Mexican property laws in coastal zones; this trust agreement will ensure secure ownership while capitalizing on market growth in Los Cabos.

Neighborhood Sentiment

Market analysis for Quivira, Los Cangrejos, 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 Quivira, Los Cangrejos, 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: Departamento de Lujo en Comunidad Privada, Quivira, Cabo San Lucas

Acquisition Variables

$575,717
$15,000

Revenue & Operations

Market SourceQuivira, Los Cangrejos, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$621,503
Annual Gross Income$59,313
Annual Operating Expenses-$23,619
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,693
Annual Net Cash Flow
$20,865
pre_tax_coc
5.7%
Cash-on-Cash Return
3.36%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$575,717
Acquisition Tax (ISAI)$17,272
Closing & Notary Fees$11,514
Fideicomiso Setup$2,000
Total Cash Required$606,503

Projected Performance (Annual)

Net Operating Income
$24,497
monthly_yield_label
$2,620
Mexican Income Tax (ISR)-$8,574
Adjusted Net Cap Rate
2.6%
Conservative Deal