GoMexico.homes Logo
Premium AssetLOS CABOS, 4 de Marzo, Los Cabos, Baja California Sur, Mexico

Casa de 190 m² con 2 Recamaras en La Playa, Los Cabos, México

$429,000
2
Bedrooms
3
Bathrooms
190
Sqm

AI Investment Overview

This 190 sqm property in Los Cabos is priced at USD 429,000, with a unique configuration of 2 bedrooms and 3 bathrooms, presenting a niche investment opportunity given the area's high tourist demand. Although the projected annual rent is currently USD 0, Los Cabos is renowned for its increasing popularity among luxury travelers, elevating long-term property value. Additionally, understanding the Fideicomiso is crucial for foreign investors, as it facilitates property ownership near the coast. With strategic marketing and seasonal adjustments, this investment could leverage Los Cabos' strong rental market to enhance ROI significantly.

Neighborhood Sentiment

Market analysis for LOS CABOS, 4 de Marzo, 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 LOS CABOS, 4 de Marzo, 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 de 190 m² con 2 Recamaras en La Playa, Los Cabos, México

Acquisition Variables

$429,000
$15,000

Revenue & Operations

Market SourceLOS CABOS, 4 de Marzo, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$467,450
Annual Gross Income$59,313
Annual Operating Expenses-$23,473
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,840
Annual Net Cash Flow
$21,012
pre_tax_coc
7.7%
Cash-on-Cash Return
4.49%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$429,000
Acquisition Tax (ISAI)$12,870
Closing & Notary Fees$8,580
Fideicomiso Setup$2,000
Total Cash Required$452,450

Projected Performance (Annual)

Net Operating Income
$18,089
monthly_yield_label
$1,952
Mexican Income Tax (ISR)-$6,331
Adjusted Net Cap Rate
2.6%
Conservative Deal