01 / 05
Investment projection
Rentability
Projection based on comparable properties in the area. Consult with your advisor for specific scenarios.
Annual yield
8%
Occupancy
70%
Annual appreciation
6%
Projected estimates. Not a guarantee of return.
Live availability · Payment plan
Choose your unit
Updated Plusval inventory. Select an available unit to see its price and plan.
46 available of 47
Block · Floor
A · GF
Area
74.07 m²
64.38 m² + 9.69 m²
View
Standard
2 BR · 2 BA
available:AvailableReservedBlocked
Tipo A.1 · 2BR
Payment plan
Estimate your plan
Adjust the price and starting month to see your full schedule.
A104 · Block A · GF · 74 m²
$
Projected handover: Oct 2028
Monthly installment during construction
$2,269/mes
27 months to delivery
15%
Signing
$26,260
At signing
35%
Construction installment
$61,273
Construction · prorated monthly
50%
Key handover
$87,533
Upon property delivery
Monthly schedule
Total: $175,065
| # | Month | Type | Payment |
|---|---|---|---|
| 01 | Jun 2026 | Signing (15%) | $26,260 |
| 02 | Jul 2026 | Construction installment | $2,269 |
| 03 | Aug 2026 | Construction installment | $2,269 |
| 04 | Sep 2026 | Construction installment | $2,269 |
| 05 | Oct 2026 | Construction installment | $2,269 |
| 06 | Nov 2026 | Construction installment | $2,269 |
| 07 | Dec 2026 | Construction installment | $2,269 |
| 08 | Jan 2027 | Construction installment | $2,269 |
| 09 | Feb 2027 | Construction installment | $2,269 |
| 10 | Mar 2027 | Construction installment | $2,269 |
| 11 | Apr 2027 | Construction installment | $2,269 |
| 12 | May 2027 | Construction installment | $2,269 |
| 13 | Jun 2027 | Construction installment | $2,269 |
| 14 | Jul 2027 | Construction installment | $2,269 |
| 15 | Aug 2027 | Construction installment | $2,269 |
| 16 | Sep 2027 | Construction installment | $2,269 |
| 17 | Oct 2027 | Construction installment | $2,269 |
| 18 | Nov 2027 | Construction installment | $2,269 |
| 19 | Dec 2027 | Construction installment | $2,269 |
| 20 | Jan 2028 | Construction installment | $2,269 |
| 21 | Feb 2028 | Construction installment | $2,269 |
| 22 | Mar 2028 | Construction installment | $2,269 |
| 23 | Apr 2028 | Construction installment | $2,269 |
| 24 | May 2028 | Construction installment | $2,269 |
| 25 | Jun 2028 | Construction installment | $2,269 |
| 26 | Jul 2028 | Construction installment | $2,269 |
| 27 | Aug 2028 | Construction installment | $2,269 |
| 28 | Sep 2028 | Construction installment | $2,269 |
| 29 | Oct 2028 | Key handover (50%) | $87,533 |
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$51,000
5 years
7.5%
$9,985 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 70% occupancy
- + $22,995
- HOA
- − $2,400
- Property tax
- − $1,700
- Maintenance
- − $2,000
- Insurance
- − $1,000
- Management 20%
- − $4,599
- Utilities vacant
- − $900
- Annual net cashflow
- $10,396
- Annual mortgage
- − $9,985
Annual net cashflow
$411
Annual gross rent: $22,995
Cumulative cashflow
$2,056
5 years
Final value
$227,498
+ $57,498
Total return
117%
Annualized: 16.7%
Final value
$65,578
1
$80,768
2
$96,606
3
$113,133
4
$130,388
5
Break-even124.0 years
PDF
Salado III · #Tipo A · $170,000
Contacto
Hablemos de su próxima inversión.
Paulina te responde personalmente. Sin call centers, sin asistentes.
Formulario