GoMexico.homes Logo
Premium Assetsierra madre, Jardines del Sol, Los Cabos, Baja California Sur, Mexico

Se Venden Condos Privada Alberca Gym 10 Min Playa Elevadores PH con Rooftop

$175,846
2
Bedrooms
2
Bathrooms
85
Sqm

AI Investment Overview

This condo in Jardines del Sol, Los Cabos, priced at USD 175,846, presents a strategic investment opportunity due to its prime location within 10 minutes of Playa Los Cabos. While current projected annual rental income is stated as USD 0, the strong demand for vacation rentals in Los Cabos, driven by its status as a leading tourist destination, suggests significant income potential with a well-crafted rental strategy. Considering the hyper-local growth of luxury accommodations and infrastructure investments in Baja California Sur, this property could capitalize on rising property values. Additionally, foreign investors should plan for a Fideicomiso, a bank-trust agreement, as part of securing property in Mexico.

Neighborhood Sentiment

Market analysis for sierra madre, Jardines del Sol, 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 sierra madre, Jardines del Sol, 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: Se Venden Condos Privada Alberca Gym 10 Min Playa Elevadores PH con Rooftop

Acquisition Variables

$175,846
$15,000

Revenue & Operations

Market Sourcesierra madre, Jardines del Sol, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$201,638
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
10.55%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$175,846
Acquisition Tax (ISAI)$5,275
Closing & Notary Fees$3,517
Fideicomiso Setup$2,000
Total Cash Required$186,638

Projected Performance (Annual)

Net Operating Income
$7,031
monthly_yield_label
$800
Mexican Income Tax (ISR)-$2,461
Adjusted Net Cap Rate
2.4%
Conservative Deal