01 / 12
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.
4 available of 4
Block · Floor
C · GF
Area
78.73 m²
69.02 m² + 9.71 m²
View
Standard
2 BR · 2 BA
available:AvailableReservedBlocked
Tipo C.2 · 2BR amplio (69 m²)
Payment plan
Estimate your plan
Adjust the price and starting month to see your full schedule.
C102 · Block C · GF · 79 m²
$
Projected handover: Oct 2028
Monthly installment during construction
$2,444/mes
27 months to delivery
15%
Signing
$28,277
At signing
35%
Construction installment
$65,981
Construction · prorated monthly
50%
Key handover
$94,258
Upon property delivery
Monthly schedule
Total: $188,516
| # | Month | Type | Payment |
|---|---|---|---|
| 01 | Jun 2026 | Signing (15%) | $28,277 |
| 02 | Jul 2026 | Construction installment | $2,444 |
| 03 | Aug 2026 | Construction installment | $2,444 |
| 04 | Sep 2026 | Construction installment | $2,444 |
| 05 | Oct 2026 | Construction installment | $2,444 |
| 06 | Nov 2026 | Construction installment | $2,444 |
| 07 | Dec 2026 | Construction installment | $2,444 |
| 08 | Jan 2027 | Construction installment | $2,444 |
| 09 | Feb 2027 | Construction installment | $2,444 |
| 10 | Mar 2027 | Construction installment | $2,444 |
| 11 | Apr 2027 | Construction installment | $2,444 |
| 12 | May 2027 | Construction installment | $2,444 |
| 13 | Jun 2027 | Construction installment | $2,444 |
| 14 | Jul 2027 | Construction installment | $2,444 |
| 15 | Aug 2027 | Construction installment | $2,444 |
| 16 | Sep 2027 | Construction installment | $2,444 |
| 17 | Oct 2027 | Construction installment | $2,444 |
| 18 | Nov 2027 | Construction installment | $2,444 |
| 19 | Dec 2027 | Construction installment | $2,444 |
| 20 | Jan 2028 | Construction installment | $2,444 |
| 21 | Feb 2028 | Construction installment | $2,444 |
| 22 | Mar 2028 | Construction installment | $2,444 |
| 23 | Apr 2028 | Construction installment | $2,444 |
| 24 | May 2028 | Construction installment | $2,444 |
| 25 | Jun 2028 | Construction installment | $2,444 |
| 26 | Jul 2028 | Construction installment | $2,444 |
| 27 | Aug 2028 | Construction installment | $2,444 |
| 28 | Sep 2028 | Construction installment | $2,444 |
| 29 | Oct 2028 | Key handover (50%) | $94,258 |
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$58,500
5 years
7.5%
$11,453 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 70% occupancy
- + $31,937
- HOA
- − $3,000
- Property tax
- − $1,950
- Maintenance
- − $120
- Insurance
- − $0
- Management 20%
- − $6,388
- Utilities vacant
- − $648
- Annual net cashflow
- $19,832
- Annual mortgage
- − $11,453
Annual net cashflow
$8,379
Annual gross rent: $31,937
Cumulative cashflow
$41,894
5 years
Final value
$260,954
+ $65,954
Total return
184%
Annualized: 23.2%
Final value
$83,129
1
$108,460
2
$134,535
3
$161,398
4
$189,098
5
Break-even7.0 years
PDF
Salado III · #Tipo B · $195,000
Contacto
Hablemos de su próxima inversión.
Paulina te responde personalmente. Sin call centers, sin asistentes.
Formulario