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%
$139,500
5 years
7.5%
$27,311 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 72% occupancy
- + $99,864
- HOA
- − $5,256
- Property tax
- − $4,650
- Maintenance
- − $1,000
- Insurance
- − $0
- Management 20%
- − $19,973
- Utilities vacant
- − $0
- Annual net cashflow
- $68,985
- Annual mortgage
- − $27,311
Annual net cashflow
$41,674
Annual gross rent: $99,864
Cumulative cashflow
$208,369
5 years
Final value
$683,238
+ $218,238
Total return
306%
Annualized: 32.3%
Final value
$229,224
1
$321,924
2
$417,838
3
$517,223
4
$620,357
5
Break-even3.3 years
PDF
Mina at Cap Cana · #Penthouse Collection · $465,000
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