01 / 04
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%
$53,400
5 years
7.5%
$10,455 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 70% occupancy
- + $29,382
- HOA
- − $2,640
- Property tax
- − $1,780
- Maintenance
- − $105
- Insurance
- − $0
- Management 20%
- − $5,877
- Utilities vacant
- − $576
- Annual net cashflow
- $18,405
- Annual mortgage
- − $10,455
Annual net cashflow
$7,950
Annual gross rent: $29,382
Cumulative cashflow
$39,752
5 years
Final value
$238,204
+ $60,204
Total return
187%
Annualized: 23.5%
Final value
$76,184
1
$99,608
2
$123,712
3
$148,536
4
$174,123
5
Break-even6.7 years
PDF
Salado III · #Tipo A.1 · $178,000
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