AMAZING PROPERTY FOR SALE IN MERIDA YUCATÁN MÉXICO

$375,000
3
7
14,630
sq. ft.
$26
per sq ft
Heated sq ft: 14,630 sq ft
Avg Nightly Rate: $450
Home Legally Sleeps: 6
Occupancy Rate: 38 weeks
Annual Gross Income : 45000
Annual Net Operating Income : 35000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: No
For Sale By: Owner
Seller Financing: No
Niche: Business Stay, Couples/Romance, Farm, Nature, Pet Friendly, Resort, Weddings or Family Reunions
New Construction: Inquire
Days on Vrolio: 26

Property Description

beautiful property with hacienda style ideal for airbnb rental, for events, or long term 3 bedrooms 2 multiple bathrooms 15 car garage Big pool green areas security cameras property 30 minutes away from the yucatan beach, near cenotes, ruins, chichen itza, and more surrounded by shopping centers, super markets, cinemas and much more

Presented by:
Owner:
joel maldonado
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 450
Low: 150
Peak: 300
Special Event: 450
Avarage: 450.00
Furniture Age
Inquire
Est Value of Furnishings
Inquire
Peak & High Seasons
January, April, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Yes
Reason for Selling
moving out and personal projects
Foreign national buyer restrictions from government?
No
Gross Annual Income
45000
Net Operating Income
35000
Stories
1
Additional Indoor Rooms
Attached Garage for No car, Pool House
Appliances
Refrigerator
Heating/Cooling
Central A/C (gas or electric)
Floor Coverings
Tile
Security
Yes
Security Description
security cameras
Half Baths
1
Master Suite(s)
Inquire
Energy Efficiency
Advanced House Framing
Year built
2017
Outdoor Features
Garden, Greenhouse, Outdoor Kitchen
View
Other
Backyard Exposure
North
Lot Size
14,638 square feet with green areas, events area, independent rooms, swimming pool and a large garage for 15 cars
Community Features
Other
Tax Amount/Year
$120
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Other
Mandatory HOA
Inquire
Home Legally Sleeps:
6
Onsite Parking
big parking 15 cars or more
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
Yes, there are no restrictions on the rental of the property it is rented for events and as airbnb or monthly rent https://www.airbnb.mx/rooms/14893142?source_impression_id=p3_1633047226_ld9%2F8X2P4N8GhQZO&guests=1&adults=1
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
$16.00
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
4 Years
Occupancy Rate
38
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner, Manager
Managed By
Owner, Not in a Management Program
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$20.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
$350.00
Yard & Pest Control (Annual)
$180.00
Pool & Spa Maintinence (Annual)
$150.00
Electricity (Annual)
$1,500.00
Water/Sewer (Annual)
Inquire
Cable/Interbet (Annual)
$350.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$120.00
Homeowner's Insurance (Annual)
Inquire
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additional Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additional Nightly Insurance Policy ($ per night)

Additional Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.