GoMexico.homes Logo
Premium AssetCamino Cabo Este, Los Cabos, Baja California Sur, Mexico

Huerta La Ribera

$1,850,000
-
Bedrooms
-
Bathrooms
27010
Sqm

AI Investment Overview

Huerta La Ribera, located in the desirable area of Camino Cabo Este, Los Cabos, offers a distinctive investment opportunity primarily through long-term land appreciation rather than immediate rental income, given its current zero projected annual rent. The property's expansive size of 27,010 sqm allows for potential development, consistent with the growing demand for real estate in Los Cabos, driven by its flourishing tourism sector and infrastructure upgrades. Notably, international investors should consider the Fideicomiso arrangement, a Mexican trust system that facilitates foreign ownership of property in coastal areas, ensuring secure title transfers. This location is poised for significant capital appreciation, making it an ideal long-term investment for those looking to capitalize on Baja California Sur's burgeoning real estate market.

Neighborhood Sentiment

Market analysis for Camino Cabo Este, 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 Camino Cabo Este, 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: Huerta La Ribera

Acquisition Variables

$1,850,000
$15,000

Revenue & Operations

Market SourceCamino Cabo Este, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$1,959,500
Annual Gross Income$59,313
Annual Operating Expenses-$24,894
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$34,419
Annual Net Cash Flow
$19,591
pre_tax_coc
1.8%
Cash-on-Cash Return
1.00%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$1,850,000
Acquisition Tax (ISAI)$55,500
Closing & Notary Fees$37,000
Fideicomiso Setup$2,000
Total Cash Required$1,944,500

Projected Performance (Annual)

Net Operating Income
$80,158
monthly_yield_label
$8,418
Mexican Income Tax (ISR)-$28,055
Adjusted Net Cap Rate
2.7%
Conservative Deal