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%
$74,250
5 years
7.5%
$14,537 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $35,588
- HOA
- − $3,840
- Property tax
- − $0
- Maintenance
- − $3,840
- Insurance
- − $0
- Management 20%
- − $7,118
- Utilities vacant
- − $630
- Annual net cashflow
- $20,160
- Annual mortgage
- − $14,537
Annual net cashflow
$5,623
Annual gross rent: $35,588
Cumulative cashflow
$28,117
5 years
Final value
$315,880
+ $68,380
Total return
130%
Annualized: 18.1%
Final value
1
2
3
4
5
Break-even13.2 years
PDF
Unique by WLHERE · #D-202 · $247,500
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