Proforma Income - Return On Investment Example

 

 

Income Producing Acanto Properties Are Available Sale, For details contact sales@acantohotels.com

"Owning an Acanto Condominium offers the owner an opportunity to earn a return on investment unmatched in any other condominium project as Acanto has had many years of success as a hotel with a high occupancy rate"

 

Select A Villa To View Rental Analysis :

Acanto Condo Hotel Villa 01 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 01
  • Garden Pool
  • 1
  • 1
  • 51.77
  • 12.36
  • 64.13
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 299000
  • $ 89700
  • 557.0452
  • 132.9936
  • 690.0388
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 189
  • Total Gross Operating Revenue
  •  
  • $ 55188
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 16556.4
  • Utilities
  • Estimated
  • $ 3311.28
  • HOA Fees
  • Estimated
  • $ 2693.46
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 23561.14
  • Net Operating Income To Owner
  •  
  • $ 31626.86
  • Total Net Rental Income
  •  
  • $ 31626.86
  • Annual ROI
  •  
  • 10.58%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 03 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 03
  • Garden Pool
  • 2
  • 2
  • 93.78
  • 31.49
  • 125.27
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 495000
  • $ 148500
  • 1009.0728
  • 338.8324
  • 1347.9052
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 265
  • Total Gross Operating Revenue
  •  
  • $ 77380
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 23214
  • Utilities
  • Estimated
  • $ 4642.8
  • HOA Fees
  • Estimated
  • $ 5261.34
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 34118.14
  • Net Operating Income To Owner
  •  
  • $ 43261.86
  • Total Net Rental Income
  •  
  • $ 43261.86
  • Annual ROI
  •  
  • 8.74%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 04 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 04
  • Second
  • 2
  • 2
  • 93.79
  • 29.91
  • 123.7
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 495000
  • $ 148500
  • 1009.1804
  • 321.8316
  • 1331.012
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 265
  • Total Gross Operating Revenue
  •  
  • $ 77380
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 23214
  • Utilities
  • Estimated
  • $ 4642.8
  • HOA Fees
  • Estimated
  • $ 5195.4
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 34052.2
  • Net Operating Income To Owner
  •  
  • $ 43327.8
  • Total Net Rental Income
  •  
  • $ 43327.8
  • Annual ROI
  •  
  • 8.75%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 05 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 05
  • Second
  • 2
  • 2
  • 93.79
  • 14.91
  • 108.7
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 495000
  • $ 148500
  • 1009.1804
  • 160.4316
  • 1169.612
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 285
  • Total Gross Operating Revenue
  •  
  • $ 83220
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 24966
  • Utilities
  • Estimated
  • $ 4993.2
  • HOA Fees
  • Estimated
  • $ 4565.4
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 35524.6
  • Net Operating Income To Owner
  •  
  • $ 47695.4
  • Total Net Rental Income
  •  
  • $ 47695.4
  • Annual ROI
  •  
  • 9.64%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 07 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 07
  • Penthouse
  • 3
  • 3
  • 129.25
  • 49.52
  • 178.77
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 699000
  • $ 209700
  • 1390.73
  • 532.8352
  • 1923.5652
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 414
  • Total Gross Operating Revenue
  •  
  • $ 120888
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 36266.4
  • Utilities
  • Estimated
  • $ 7253.28
  • HOA Fees
  • Estimated
  • $ 7508.34
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 52028.02
  • Net Operating Income To Owner
  •  
  • $ 68859.98
  • Total Net Rental Income
  •  
  • $ 68859.98
  • Annual ROI
  •  
  • 9.85%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 08 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 08
  • Second
  • 1
  • 1
  • 47.71
  • 9.3
  • 57.01
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 325000
  • $ 97500
  • 513.3596
  • 100.068
  • 613.4276
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 189
  • Total Gross Operating Revenue
  •  
  • $ 55188
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 16556.4
  • Utilities
  • Estimated
  • $ 3311.28
  • HOA Fees
  • Estimated
  • $ 2394.42
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 23262.1
  • Net Operating Income To Owner
  •  
  • $ 31925.9
  • Total Net Rental Income
  •  
  • $ 31925.9
  • Annual ROI
  •  
  • 9.82%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 09 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 09
  • Second
  • 2
  • 2
  • 88.02
  • 11.55
  • 99.57
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 465000
  • $ 139500
  • 947.0952
  • 124.278
  • 1071.3732
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 256
  • Total Gross Operating Revenue
  •  
  • $ 74752
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 22425.6
  • Utilities
  • Estimated
  • $ 4485.12
  • HOA Fees
  • Estimated
  • $ 4181.94
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 32092.66
  • Net Operating Income To Owner
  •  
  • $ 42659.34
  • Total Net Rental Income
  •  
  • $ 42659.34
  • Annual ROI
  •  
  • 9.17%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 11 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 11
  • Third
  • 1
  • 1
  • 47.71
  • 16.3
  • 64.01
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 325000
  • $ 97500
  • 513.3596
  • 175.388
  • 688.7476
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 189
  • Total Gross Operating Revenue
  •  
  • $ 55188
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 16556.4
  • Utilities
  • Estimated
  • $ 3311.28
  • HOA Fees
  • Estimated
  • $ 2688.42
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 23556.1
  • Net Operating Income To Owner
  •  
  • $ 31631.9
  • Total Net Rental Income
  •  
  • $ 31631.9
  • Annual ROI
  •  
  • 9.73%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 12 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 12
  • Third
  • 2
  • 2
  • 89.23
  • 4.55
  • 93.78
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 465000
  • $ 139500
  • 960.1148
  • 48.958
  • 1009.0728
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 256
  • Total Gross Operating Revenue
  •  
  • $ 74752
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 22425.6
  • Utilities
  • Estimated
  • $ 4485.12
  • HOA Fees
  • Estimated
  • $ 3938.76
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 31849.48
  • Net Operating Income To Owner
  •  
  • $ 42902.52
  • Total Net Rental Income
  •  
  • $ 42902.52
  • Annual ROI
  •  
  • 9.23%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 15 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 15
  • Penthouse
  • 2
  • 2
  • 88.02
  • 56.31
  • 144.33
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 575000
  • $ 172500
  • 947.0952
  • 605.8956
  • 1552.9908
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 256
  • Total Gross Operating Revenue
  •  
  • $ 74752
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 22425.6
  • Utilities
  • Estimated
  • $ 4485.12
  • HOA Fees
  • Estimated
  • $ 6061.86
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 33972.58
  • Net Operating Income To Owner
  •  
  • $ 40779.42
  • Total Net Rental Income
  •  
  • $ 40779.42
  • Annual ROI
  •  
  • 7.09%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 16 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 16
  • Penthouse
  • 2
  • 2
  • 89.92
  • 44.24
  • 134.16
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 595000
  • $ 178500
  • 967.5392
  • 476.0224
  • 1443.5616
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 256
  • Total Gross Operating Revenue
  •  
  • $ 74752
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 22425.6
  • Utilities
  • Estimated
  • $ 4485.12
  • HOA Fees
  • Estimated
  • $ 5634.72
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 33545.44
  • Net Operating Income To Owner
  •  
  • $ 41206.56
  • Total Net Rental Income
  •  
  • $ 41206.56
  • Annual ROI
  •  
  • 6.93%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 17 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 17
  • Second
  • 3
  • 3
  • 109.2
  • 12.79
  • 121.99
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 629000
  • $ 188700
  • 1174.992
  • 137.6204
  • 1312.6124
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 414
  • Total Gross Operating Revenue
  •  
  • $ 120888
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 36266.4
  • Utilities
  • Estimated
  • $ 7253.28
  • HOA Fees
  • Estimated
  • $ 5123.58
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 49643.26
  • Net Operating Income To Owner
  •  
  • $ 71244.74
  • Total Net Rental Income
  •  
  • $ 71244.74
  • Annual ROI
  •  
  • 11.33%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 18 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 18
  • Third
  • 3
  • 3
  • 118.87
  • 12.79
  • 131.66
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 639000
  • $ 191700
  • 1279.0412
  • 137.6204
  • 1416.6616
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 414
  • Total Gross Operating Revenue
  •  
  • $ 120888
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 36266.4
  • Utilities
  • Estimated
  • $ 7253.28
  • HOA Fees
  • Estimated
  • $ 5529.72
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 50049.4
  • Net Operating Income To Owner
  •  
  • $ 70838.6
  • Total Net Rental Income
  •  
  • $ 70838.6
  • Annual ROI
  •  
  • 11.09%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 19 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 19
  • Penthouse
  • 2
  • 2
  • 89.92
  • 44.24
  • 134.16
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 565000
  • $ 169500
  • 967.5392
  • 476.0224
  • 1443.5616
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 256
  • Total Gross Operating Revenue
  •  
  • $ 74752
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 22425.6
  • Utilities
  • Estimated
  • $ 4485.12
  • HOA Fees
  • Estimated
  • $ 5634.72
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 33545.44
  • Net Operating Income To Owner
  •  
  • $ 41206.56
  • Total Net Rental Income
  •  
  • $ 41206.56
  • Annual ROI
  •  
  • 7.29%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Acanto Condo Hotel Villa 20 Rental Analysis

 

  • VILLA #
  • LEVEL
  • BDRMS
  • BTHRMS
  • M2 INT
  • M2 TERRACE
  • M2 TOTAL
  • 20
  • Penthouse
  • 1
  • 1
  • 32.48
  • 26.54
  • 59.02
  • PRICE
  • DOWN PAYMENT
  • SQ FT INT
  • SQ FT TERRACE
  • SQ FT TOTAL
  • $ 265000
  • $ 79500
  • 349.4848
  • 285.5704
  • 635.0552
  • RENTAL ANALYSIS
  • %
  • Room Nights Occupied *
  •  
  • 292
  • 80%
  • Average Daily Rate
  •  
  • $ 189
  • Total Gross Operating Revenue
  •  
  • $ 55188
  • EXPENSES
  • Hotel Operation
  • 30%
  • $ 16556.4
  • Utilities
  • Estimated
  • $ 3311.28
  • HOA Fees
  • Estimated
  • $ 2478.84
  • Miscellaneous
  • Estimated
  • $ 1000
  • Total Expenses
  •  
  • $ 23346.52
  • Net Operating Income To Owner
  •  
  • $ 31841.48
  • Total Net Rental Income
  •  
  • $ 31841.48
  • Annual ROI
  •  
  • 12.02%
  • * Based On Acanto History

NOTES :

Utilities are considered the power used of the unit itself.
HOA are the Home Owners Association Fees, considered as 3.50 usd/sqm a month.

Download Rental Analysis : Click Here

Please Enter Password To View Prices


        loader    

Please Register To Get Password Emailed To You & For Other Benefits.

 

Over the years we have built a brand that will benefit our buyers. Our MANAGEMENT team will manage and maintain your condo and will also aid in your investment growth. Most condo owners purchase a condo to use part of the time. Well we offer you the opportunity to earn a return on your investment by putting your condo into our rental program. This is an investment you and your family can enjoy while earning a great RETURN ON INVESTMENT.

 

If you choose to participate in our RENTAL PROGRAM Our on line reservation system allows you to check the reservation status of your condo. We will also send you income and expense reports so you can keep track of the status of your investment.

 

Acanto provides you with full ownership and individual title. If you participate in the RENTAL PROGRAM you will benefit by our full property MANAGEMENT service under the FIVE STAR brand Acanto Hotel and Suites.

 

Acanto Hotel and Suites has been operating well above average occupancy levels since its inception in November of 2004. "We have been operating at above 90% occupancy levels. Average occupancy in PLAYA DEL CARMEN is 87%". Our Hotel attracts guests worldwide and has one of the highest internet visibilities in PLAYA DEL CARMEN.

 

 

Disclaimer :

"Acanto Condo Hotel (Acanto) and its owners, directors, officers or affiliates are NOT registered investment advisors (federal or state) and/or broker/dealers. Any Statements herein are only the opinion of Acanto and are not to be construed to be investment advise, an offer to sell or a guarantee any returns of any kind. The purpose of this web site is informational only on our products and services. Any communications with prospective clients residing in states or international jurisdictions requiring any investment registration shall be limited so as not to trigger registration or licensing requirements."