Riviera Maya · Quintana Roo
Investor Analytics
IRR and Sensitivity Analysis
Internal rate of return with full Mexican tax modeling plus scenario sensitivity analysis. See how your investment performs under occupancy drops, appreciation changes, and worst-case conditions.
Purchase price
$
Closing costs
%
Gross yield
%
Management fee
%
Annual opex
$
Annual appreciation
%
Hold period
yrs
Occupancy stress
% drop
ISR method
IRR
6.9%
Total Return
37.3%
Annual cashflows
Year 0 (Investment)$-302,400
Year 1+$9,940
Year 2+$9,940
Year 3+$9,940
Year 4+$9,940
Year 5+$375,358
Base case6.9% IRR
Occupancy -15%6.3% IRR
Appreciation -4%4.3% IRR
Worst case2.4% IRR
Best case8.9% IRR
Disclaimer: IRR calculations use simplified annual cashflow modeling. Actual returns depend on exact occupancy, MXN/USD exchange rate movements, tax treatment, and transaction costs. Engage a cross-border CPA before making investment decisions.
The Riviera Maya, measured.