01 / 14
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$36,000
5 years
7.5%
$7,048 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 65% occupancy
- + $21,353
- HOA
- − $3,000
- Property tax
- − $0
- Maintenance
- − $3,000
- Insurance
- − $0
- Management 20%
- − $4,271
- Utilities vacant
- − $504
- Annual net cashflow
- $10,578
- Annual mortgage
- − $7,048
Annual net cashflow
$3,530
Annual gross rent: $21,353
Cumulative cashflow
$17,650
5 years
Final value
$153,154
+ $33,154
Total return
141%
Annualized: 19.2%
Final value
1
2
3
4
5
Break-even10.2 years
PDF
Unique by WLHERE · #E105 · $120,000
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