GoMexico.homes Logo
Premium AssetEl Tezal, El Tezal, Los Cabos, Baja California Sur, Mexico

Casa 3 Recámaras con Rooftop y Patio en Cabo del Mar (El Tezal) – 150 m²

$357,500
3
Bedrooms
3
Bathrooms
150
Sqm

AI Investment Overview

Casa 3 Recámaras in El Tezal offers promising investment potential given its strategic location in Los Cabos, a region experiencing significant growth and high demand for vacation rentals. Despite the current lack of projected annual rent, the property benefits from being in an area with strong tourism appeal, potentially enhancing rental income as market conditions evolve. However, investors should consider the Fideicomiso trust requirement for foreign property ownership in Mexico. Additionally, leveraging the booming seasonal rental market from November to April could significantly improve the asset's return on investment.

Neighborhood Sentiment

Market analysis for El Tezal, 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 El Tezal, 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: Casa 3 Recámaras con Rooftop y Patio en Cabo del Mar (El Tezal) – 150 m²

Acquisition Variables

$357,500
$15,000

Revenue & Operations

Market SourceEl Tezal, El Tezal, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$392,375
Annual Gross Income$59,313
Annual Operating Expenses-$23,401
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,911
Annual Net Cash Flow
$21,083
pre_tax_coc
9.2%
Cash-on-Cash Return
5.37%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$357,500
Acquisition Tax (ISAI)$10,725
Closing & Notary Fees$7,150
Fideicomiso Setup$2,000
Total Cash Required$377,375

Projected Performance (Annual)

Net Operating Income
$14,966
monthly_yield_label
$1,627
Mexican Income Tax (ISR)-$5,238
Adjusted Net Cap Rate
2.6%
Conservative Deal