GoMexico.homes Logo
Premium AssetIslas Carolinas, Los Cangrejos, Los Cabos, Baja California Sur, Mexico

Departamento en Venta en Los Cabos | 2 Recamaras | Altamira Plus, Cabo San Lucas

$95,150
2
Bedrooms
1
Bathrooms
60
Sqm

AI Investment Overview

The property in Los Cabos, priced at USD 95,150, offers a unique entry point into a burgeoning real estate market known for its growth in tourism and expat communities. Despite the current projected annual rent of USD 0, leveraging hyper-local market trends and strategic seasonal rentals could significantly enhance ROI prospects. As a foreign investor, utilizing a Fideicomiso is essential for legal property ownership in Mexico, ensuring secure and compliant acquisition. The area of Islas Carolinas in Los Cangrejos is strategically positioned for appreciation given its proximity to Cabo San Lucas, making it a promising long-term investment as infrastructure and demand continue to develop.

Neighborhood Sentiment

Market analysis for Islas Carolinas, Los Cangrejos, 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 Islas Carolinas, Los Cangrejos, 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 en Los Cabos | 2 Recamaras | Altamira Plus, Cabo San Lucas

Acquisition Variables

$95,150
$15,000

Revenue & Operations

Market SourceIslas Carolinas, Los Cangrejos, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$116,908
Annual Gross Income$59,313
Annual Operating Expenses-$23,139
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$36,174
Annual Net Cash Flow
$21,345
pre_tax_coc
30.9%
Cash-on-Cash Return
18.26%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$95,150
Acquisition Tax (ISAI)$2,855
Closing & Notary Fees$1,903
Fideicomiso Setup$2,000
Total Cash Required$101,908

Projected Performance (Annual)

Net Operating Income
$3,506
monthly_yield_label
$433
Mexican Income Tax (ISR)-$1,227
Adjusted Net Cap Rate
2.2%
Conservative Deal