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%
$82,500
5 years
7.5%
$16,152 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 72% occupancy
- + $57,816
- HOA
- − $2,952
- Property tax
- − $2,750
- Maintenance
- − $1,000
- Insurance
- − $0
- Management 20%
- − $11,563
- Utilities vacant
- − $0
- Annual net cashflow
- $39,551
- Annual mortgage
- − $16,152
Annual net cashflow
$23,399
Annual gross rent: $57,816
Cumulative cashflow
$116,995
5 years
Final value
$404,065
+ $129,065
Total return
298%
Annualized: 31.8%
Final value
$134,316
1
$187,891
2
$243,368
3
$300,897
4
$360,643
5
Break-even3.5 years
PDF
Mina at Cap Cana · #1 Bed Residence A2/A3 · $275,000
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