GoMexico.homes Logo
Premium AssetSierra San Pedro Mártir, Brisas del Pacifico, Los Cabos, Baja California Sur, Mexico

Terreno en Venta, Brisas del Pacifico, Los Cabos

$825,000
-
Bedrooms
-
Bathrooms
3000
Sqm

AI Investment Overview

The "Terreno en Venta" in Brisas del Pacifico, priced at USD 825,000, represents a strategic land acquisition opportunity in the burgeoning Los Cabos region, characterized by its growing demand for residential and commercial developments. With a size of 3000 sqm, the property offers substantial development potential, though prospective investors should note the current lack of income generation from rental yield. Engaging in a Mexican bank trust (Fideicomiso) will be necessary to facilitate foreign ownership, safeguarding the investor's interests. Given the site's prime location near the Sierra San Pedro Mártir, investors can capitalize on the increasing real estate demand fueled by tourism and luxury developments, translating to potentially high long-term ROI in this dynamic market.

Neighborhood Sentiment

Market analysis for Sierra San Pedro Mártir, Brisas del Pacifico, 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 San Pedro Mártir, Brisas del Pacifico, 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: Terreno en Venta, Brisas del Pacifico, Los Cabos

Acquisition Variables

$825,000
$15,000

Revenue & Operations

Market SourceSierra San Pedro Mártir, Brisas del Pacifico, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$883,250
Annual Gross Income$59,313
Annual Operating Expenses-$23,869
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$35,444
Annual Net Cash Flow
$20,616
pre_tax_coc
4.0%
Cash-on-Cash Return
2.33%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$825,000
Acquisition Tax (ISAI)$24,750
Closing & Notary Fees$16,500
Fideicomiso Setup$2,000
Total Cash Required$868,250

Projected Performance (Annual)

Net Operating Income
$35,386
monthly_yield_label
$3,754
Mexican Income Tax (ISR)-$12,385
Adjusted Net Cap Rate
2.6%
Conservative Deal