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%
$126,000
5 years
7.5%
$24,668 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $42,705
- HOA
- − $3,840
- Property tax
- − $0
- Maintenance
- − $4,200
- Insurance
- − $0
- Management 20%
- − $8,541
- Utilities vacant
- − $924
- Annual net cashflow
- $25,200
- Annual mortgage
- − $24,668
Annual net cashflow
$532
Annual gross rent: $42,705
Cumulative cashflow
$2,659
5 years
Final value
$536,038
+ $116,038
Total return
94%
Annualized: 14.2%
Final value
$157,332
1
$189,713
2
$223,198
3
$257,839
4
$293,697
5
Break-even237.0 years
PDF
Arroyo Hondo Villas · #Casa A1 · $420,000
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