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.
7 available of 8
Block · Floor
A · GF
Area
56.66 m²
45.94 m² + 10.72 m²
View
Standard
1 BR · 2 BA
available:AvailableReservedBlocked
Tipo C.1 · 1BR
Payment plan
Estimate your plan
Adjust the price and starting month to see your full schedule.
A102 · Block A · GF · 57 m²
$
Projected handover: Oct 2028
Monthly installment during construction
$1,893/mes
27 months to delivery
15%
Signing
$21,900
At signing
35%
Construction installment
$51,100
Construction · prorated monthly
50%
Key handover
$73,000
Upon property delivery
Monthly schedule
Total: $146,000
| # | Month | Type | Payment |
|---|---|---|---|
| 01 | Jun 2026 | Signing (15%) | $21,900 |
| 02 | Jul 2026 | Construction installment | $1,893 |
| 03 | Aug 2026 | Construction installment | $1,893 |
| 04 | Sep 2026 | Construction installment | $1,893 |
| 05 | Oct 2026 | Construction installment | $1,893 |
| 06 | Nov 2026 | Construction installment | $1,893 |
| 07 | Dec 2026 | Construction installment | $1,893 |
| 08 | Jan 2027 | Construction installment | $1,893 |
| 09 | Feb 2027 | Construction installment | $1,893 |
| 10 | Mar 2027 | Construction installment | $1,893 |
| 11 | Apr 2027 | Construction installment | $1,893 |
| 12 | May 2027 | Construction installment | $1,893 |
| 13 | Jun 2027 | Construction installment | $1,893 |
| 14 | Jul 2027 | Construction installment | $1,893 |
| 15 | Aug 2027 | Construction installment | $1,893 |
| 16 | Sep 2027 | Construction installment | $1,893 |
| 17 | Oct 2027 | Construction installment | $1,893 |
| 18 | Nov 2027 | Construction installment | $1,893 |
| 19 | Dec 2027 | Construction installment | $1,893 |
| 20 | Jan 2028 | Construction installment | $1,893 |
| 21 | Feb 2028 | Construction installment | $1,893 |
| 22 | Mar 2028 | Construction installment | $1,893 |
| 23 | Apr 2028 | Construction installment | $1,893 |
| 24 | May 2028 | Construction installment | $1,893 |
| 25 | Jun 2028 | Construction installment | $1,893 |
| 26 | Jul 2028 | Construction installment | $1,893 |
| 27 | Aug 2028 | Construction installment | $1,893 |
| 28 | Sep 2028 | Construction installment | $1,893 |
| 29 | Oct 2028 | Key handover (50%) | $73,000 |
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$46,710
5 years
7.5%
$9,145 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 70% occupancy
- + $22,995
- HOA
- − $2,160
- Property tax
- − $1,557
- Maintenance
- − $90
- Insurance
- − $0
- Management 20%
- − $4,599
- Utilities vacant
- − $432
- Annual net cashflow
- $14,157
- Annual mortgage
- − $9,145
Annual net cashflow
$5,012
Annual gross rent: $22,995
Cumulative cashflow
$25,061
5 years
Final value
$208,362
+ $52,662
Total return
166%
Annualized: 21.6%
Final value
$64,697
1
$83,245
2
$102,387
3
$122,158
4
$142,597
5
Break-even9.3 years
PDF
Salado III · #Tipo C · $155,700
Contacto
Hablemos de su próxima inversión.
Paulina te responde personalmente. Sin call centers, sin asistentes.
Formulario