GoMexico.homes Logo
Premium AssetVistaVela III Residencial, El Tezal, Los Cabos, Baja California Sur, Mexico

Departamento en Venta | Vistavela III | Desde $185k Usd | 1 Rec | El Tezal, Csl

$176,000
1
Bedrooms
1
Bathrooms
63
Sqm

AI Investment Overview

This property in VistaVela III, El Tezal, priced at USD 176,000, offers a strategic entry into the flourishing Los Cabos real estate market. Although the projected annual rent is currently stated as zero, the area is experiencing a strong demand for high-end vacation rentals, suggesting potential for adjustment through strategic management, particularly during peak tourist seasons. El Tezal's proximity to Cabo San Lucas enhances its attractiveness, and investors should consider the implications of a Fideicomiso (trust agreement) when purchasing, which is essential for foreign nationals acquiring real estate in restricted zones such as this. This property presents a promising opportunity for capital appreciation in a location marked by sustained growth.

Neighborhood Sentiment

Market analysis for VistaVela III Residencial, 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 VistaVela III Residencial, 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: Departamento en Venta | Vistavela III | Desde $185k Usd | 1 Rec | El Tezal, Csl

Acquisition Variables

$176,000
$15,000

Revenue & Operations

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

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$201,800
Annual Gross Income$59,313
Annual Operating Expenses-$23,220
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,093
Annual Net Cash Flow
$21,265
pre_tax_coc
17.9%
Cash-on-Cash Return
10.54%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$176,000
Acquisition Tax (ISAI)$5,280
Closing & Notary Fees$3,520
Fideicomiso Setup$2,000
Total Cash Required$186,800

Projected Performance (Annual)

Net Operating Income
$7,038
monthly_yield_label
$801
Mexican Income Tax (ISR)-$2,463
Adjusted Net Cap Rate
2.4%
Conservative Deal