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%
$157,500
5 years
7.5%
$30,835 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $99,645
- HOA
- − $5,760
- Property tax
- − $0
- Maintenance
- − $6,500
- Insurance
- − $0
- Management 20%
- − $19,929
- Utilities vacant
- − $1,155
- Annual net cashflow
- $66,301
- Annual mortgage
- − $30,835
Annual net cashflow
$35,466
Annual gross rent: $99,645
Cumulative cashflow
$177,328
5 years
Final value
$670,048
+ $145,048
Total return
205%
Annualized: 25.0%
Final value
$231,466
1
$306,744
2
$383,400
3
$461,503
4
$541,126
5
Break-even4.4 years
PDF
Cap Cana Villas · #Villa 03 · $525,000
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