01 / 04
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$66,000
5 years
7.5%
$12,921 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $28,470
- HOA
- − $3,600
- Property tax
- − $0
- Maintenance
- − $3,600
- Insurance
- − $0
- Management 20%
- − $5,694
- Utilities vacant
- − $630
- Annual net cashflow
- $14,946
- Annual mortgage
- − $12,921
Annual net cashflow
$2,025
Annual gross rent: $28,470
Cumulative cashflow
$10,123
5 years
Final value
$280,782
+ $60,782
Total return
107%
Annualized: 15.7%
Final value
1
2
3
4
5
Break-even32.6 years
PDF
The Towers · #E301 · $220,000
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