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.
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$51,000
5 years
7.5%
$9,985 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 70% occupancy
- + $22,995
- HOA
- − $2,400
- Property tax
- − $1,700
- Maintenance
- − $2,000
- Insurance
- − $1,000
- Management 20%
- − $4,599
- Utilities vacant
- − $900
- Annual net cashflow
- $10,396
- Annual mortgage
- − $9,985
Annual net cashflow
$411
Annual gross rent: $22,995
Cumulative cashflow
$2,056
5 years
Final value
$227,498
+ $57,498
Total return
117%
Annualized: 16.7%
Final value
$65,578
1
$80,768
2
$96,606
3
$113,133
4
$130,388
5
Break-even124.0 years
PDF
Salado III · #Tipo A · $170,000
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