Investment Tool

ROI Calculator

Calculate your real return on investment for any Cancún or Riviera Maya property. Based on real market averages.

Property Details

$350,000

Cancún avg. condo: $320K–$480K

30%

= $105,000

$3,200

Hotel Zone avg. 2bd: $2,800–$4,500/mo

75%

Cancún avg: 78–92%

8%

Hotel Zone historical: 7–12% YoY

$350
20%

Cancún managers typically charge 15–25%

5 yrs
Cash-on-Cash ROI
17.9%
Annual return on your cash
Cap Rate
5.4%
Net operating income rate
Net Monthly Income
$1,570
After all expenses
5Y Total ROI
246%
On your down payment

5-Year Projection

Initial Investment (Down Payment)$105,000
Total Rental Income$94,200
Property Appreciation$164,265
Total Return$258,465
Property Value in 5 Years$514,265
Annualized Total Return
28.2%
Including appreciation + rental income
vs S&P 500 (~10%)
+18.2%

Projections are estimates based on market averages. Actual returns vary by property, management, and market conditions. This does not constitute financial advice.