01 / 05
Investment projection
Rentability
Projection based on comparable properties in the area. Consult with your advisor for specific scenarios.
Annual yield
9%
Occupancy
72%
Annual appreciation
8%
Projected estimates. Not a guarantee of return.
Payment plan
Estimate your plan
Adjust the price and starting month to see your full schedule.
$
Projected handover: Oct 2028
Monthly installment during construction
$5,183/mes
26 months to delivery
15%
Signing
$57,750
At signing
35%
Construction installment
$134,750
Construction · prorated monthly
50%
Key handover
$192,500
Upon property delivery
Monthly schedule
Total: $385,000
| # | Month | Type | Payment |
|---|---|---|---|
| 01 | Jul 2026 | Signing (15%) | $57,750 |
| 02 | Aug 2026 | Construction installment | $5,183 |
| 03 | Sep 2026 | Construction installment | $5,183 |
| 04 | Oct 2026 | Construction installment | $5,183 |
| 05 | Nov 2026 | Construction installment | $5,183 |
| 06 | Dec 2026 | Construction installment | $5,183 |
| 07 | Jan 2027 | Construction installment | $5,183 |
| 08 | Feb 2027 | Construction installment | $5,183 |
| 09 | Mar 2027 | Construction installment | $5,183 |
| 10 | Apr 2027 | Construction installment | $5,183 |
| 11 | May 2027 | Construction installment | $5,183 |
| 12 | Jun 2027 | Construction installment | $5,183 |
| 13 | Jul 2027 | Construction installment | $5,183 |
| 14 | Aug 2027 | Construction installment | $5,183 |
| 15 | Sep 2027 | Construction installment | $5,183 |
| 16 | Oct 2027 | Construction installment | $5,183 |
| 17 | Nov 2027 | Construction installment | $5,183 |
| 18 | Dec 2027 | Construction installment | $5,183 |
| 19 | Jan 2028 | Construction installment | $5,183 |
| 20 | Feb 2028 | Construction installment | $5,183 |
| 21 | Mar 2028 | Construction installment | $5,183 |
| 22 | Apr 2028 | Construction installment | $5,183 |
| 23 | May 2028 | Construction installment | $5,183 |
| 24 | Jun 2028 | Construction installment | $5,183 |
| 25 | Jul 2028 | Construction installment | $5,183 |
| 26 | Aug 2028 | Construction installment | $5,183 |
| 27 | Sep 2028 | Construction installment | $5,183 |
| 28 | Oct 2028 | Key handover (50%) | $192,500 |
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$115,500
5 years
7.5%
$22,613 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 72% occupancy
- + $99,864
- HOA
- − $4,572
- Property tax
- − $3,850
- Maintenance
- − $1,000
- Insurance
- − $0
- Management 20%
- − $19,973
- Utilities vacant
- − $0
- Annual net cashflow
- $70,469
- Annual mortgage
- − $22,613
Annual net cashflow
$47,857
Annual gross rent: $99,864
Cumulative cashflow
$239,283
5 years
Final value
$565,691
+ $180,691
Total return
364%
Annualized: 35.9%
Final value
$203,140
1
$293,244
2
$386,009
3
$481,648
4
$580,391
5
Break-even2.4 years
PDF
Mina at Cap Cana · #2 Bed Residence B1/B2 · $385,000
Contacto
Hablemos de su próxima inversión.
Paulina te responde personalmente. Sin call centers, sin asistentes.
Formulario