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%
$178,500
5 years
7.5%
$34,947 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $56,940
- HOA
- − $5,040
- Property tax
- − $0
- Maintenance
- − $5,400
- Insurance
- − $0
- Management 20%
- − $11,388
- Utilities vacant
- − $1,092
- Annual net cashflow
- $34,020
- Annual mortgage
- − $34,947
Annual net cashflow
-$927
Annual gross rent: $56,940
Cumulative cashflow
-$4,634
5 years
Final value
$759,388
+ $164,388
Total return
89%
Annualized: 13.6%
Final value
$221,207
1
$265,401
2
$311,157
3
$358,553
4
$407,670
5
Break-even—
PDF
Arroyo Hondo Villas · #Casa B3 · $595,000
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