01 / 05
Investment projection
Rentability
Projection based on comparable properties in the area. Consult with your advisor for specific scenarios.
Annual yield
9%
Occupancy
72%
Annual appreciation
8%
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%
$94,500
5 years
7.5%
$18,501 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 72% occupancy
- + $57,816
- HOA
- − $3,324
- Property tax
- − $3,150
- Maintenance
- − $1,000
- Insurance
- − $0
- Management 20%
- − $11,563
- Utilities vacant
- − $0
- Annual net cashflow
- $38,779
- Annual mortgage
- − $18,501
Annual net cashflow
$20,278
Annual gross rent: $57,816
Cumulative cashflow
$101,388
5 years
Final value
$462,838
+ $147,838
Total return
264%
Annualized: 29.5%
Final value
$147,328
1
$202,171
2
$259,192
3
$318,564
4
$380,476
5
Break-even4.7 years
PDF
Mina at Cap Cana · #Loft Residence A1 · $315,000
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