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%
$145,500
5 years
7.5%
$28,486 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $90,155
- HOA
- − $5,400
- Property tax
- − $0
- Maintenance
- − $6,000
- Insurance
- − $0
- Management 20%
- − $18,031
- Utilities vacant
- − $1,050
- Annual net cashflow
- $59,674
- Annual mortgage
- − $28,486
Annual net cashflow
$31,188
Annual gross rent: $90,155
Cumulative cashflow
$155,940
5 years
Final value
$618,997
+ $133,997
Total return
199%
Annualized: 24.5%
Final value
$212,255
1
$280,222
2
$349,462
3
$420,039
4
$492,020
5
Break-even4.7 years
PDF
Cap Cana Villas · #Villa 01 · $485,000
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