01 / 05
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$205,500
5 years
7.5%
$40,233 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $123,370
- HOA
- − $6,600
- Property tax
- − $0
- Maintenance
- − $8,000
- Insurance
- − $0
- Management 20%
- − $24,674
- Utilities vacant
- − $1,260
- Annual net cashflow
- $82,836
- Annual mortgage
- − $40,233
Annual net cashflow
$42,603
Annual gross rent: $123,370
Cumulative cashflow
$213,016
5 years
Final value
$874,253
+ $189,253
Total return
196%
Annualized: 24.2%
Final value
$298,337
1
$392,886
2
$489,233
3
$587,468
4
$687,686
5
Break-even4.8 years
PDF
Cap Cana Villas · #Villa 02 · $685,000
Contacto
Hablemos de su próxima inversión.
Diego te responde personalmente. Sin call centers, sin asistentes.
WhatsApp+18095550000 →Emaildiego@diegovalera.do →Instagram@diegovalera.re →
Punta Cana, República Dominicana
Formulario