GoMexico.homes Logo
Premium AssetPlaya Migriño, Los Cabos, Baja California Sur, Mexico

Terreno Para Desarollar en El Pacífico B. C. s Migriño

$12,510,720
-
Bedrooms
-
Bathrooms
69504
Sqm

AI Investment Overview

The property located in Playa Migriño, Los Cabos, offers a substantial land size of 69,504 sqm, positioning it as a prime development opportunity within Baja California Sur, a region experiencing significant tourism-driven growth. Despite the current absence of rental income, the strategic beachside location is poised for substantial value appreciation, translating to an attractive long-term return on investment. Investors should consider leveraging the Fideicomiso trust structure for legal ownership, offering seamless access to foreign buyers in prime Mexican real estate markets. Industry growth in luxury tourism and proximity to esteemed Los Cabos drives the demand, providing promising potential for future development or resale.

Neighborhood Sentiment

Market analysis for Playa Migriño, 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 Playa Migriño, 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 Para Desarollar en El Pacífico B. C. s Migriño

Acquisition Variables

$12,510,720
$15,000

Revenue & Operations

Market SourcePlaya Migriño, Los Cabos, Baja California Sur, Mexico Database
$250
65%
5%
25%

Pro-Forma ResultsFY 2026 Proj.

Acquisition Capital Required$13,153,256
Annual Gross Income$59,313
Annual Operating Expenses-$35,554
Taxes (ISR Projection)-$14,828
pre_tax_cash_flow$23,758
Annual Net Cash Flow
$8,930
pre_tax_coc
0.2%
Cash-on-Cash Return
0.07%
Estimated First Year Performance

Deep-Dive Financials

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

Investment Summary

Purchase Price$12,510,720
Acquisition Tax (ISAI)$375,322
Closing & Notary Fees$250,214
Fideicomiso Setup$2,000
Total Cash Required$13,138,256

Projected Performance (Annual)

Net Operating Income
$545,818
monthly_yield_label
$56,924
Mexican Income Tax (ISR)-$191,036
Adjusted Net Cap Rate
2.7%
Conservative Deal