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%
$46,710
5 years
7.5%
$9,145 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 70% occupancy
- + $22,995
- HOA
- − $2,160
- Property tax
- − $1,557
- Maintenance
- − $90
- Insurance
- − $0
- Management 20%
- − $4,599
- Utilities vacant
- − $432
- Annual net cashflow
- $14,157
- Annual mortgage
- − $9,145
Annual net cashflow
$5,012
Annual gross rent: $22,995
Cumulative cashflow
$25,061
5 years
Final value
$208,362
+ $52,662
Total return
166%
Annualized: 21.6%
Final value
$64,697
1
$83,245
2
$102,387
3
$122,158
4
$142,597
5
Break-even9.3 years
PDF
Salado III · #Tipo C · $155,700
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