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.
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.
Diego te responde personalmente. Sin call centers, sin asistentes.
WhatsApp+18095550000 →Emaildiego@diegovalera.do →Instagram@diegovalera.re →
Punta Cana, República Dominicana
Formulario