GoMexico.homes Logo
Premium AssetPoblado de Santa Rosa, Santa Rosa, Los Cabos, Baja California Sur, Mexico

Terreno Comercial + Bodega en Zona Santa Rosa, San José del Cabo

$825,000
-
Bedrooms
-
Bathrooms
3090
Sqm

AI Investment Overview

The "Terreno Comercial + Bodega" in Santa Rosa, San José del Cabo, offers a strategic investment opportunity priced at USD 825,000 for 3,090 sqm of versatile commercial space. While currently projecting no rental income, this property is situated in a rapidly developing area within Los Cabos—characterized by increasing tourism and local economic growth—suggesting strong future appreciation potential. Investors should note the importance of the Fideicomiso (trust) for foreign ownership of real estate in these regions, providing a secure legal framework. The location's proximity to key infrastructural developments promises enhanced liquidity and long-term capital appreciation, making it an appealing acquisition for strategic, growth-focused portfolios.

Neighborhood Sentiment

Market analysis for Poblado de Santa Rosa, Santa Rosa, 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 Poblado de Santa Rosa, Santa Rosa, 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 Comercial + Bodega en Zona Santa Rosa, San José del Cabo

Acquisition Variables

$825,000
$15,000

Revenue & Operations

Market SourcePoblado de Santa Rosa, Santa Rosa, 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