ROI Calculator
Run your numbers
Pick a villa and a share — see rental income, costs, the CONFOTUR tax saving and 15-year equity at typical Las Terrenas occupancy.
$565,888
Total Investment
Your share, all-in
5.7%
Rental ROI
Net yearly income ÷ investment
13.7%
Annualized ROI
Rental ROI + 5-yr market appreciation
16%
Adjusted ROI (IRR)
Incl. 20% below-market entry, 5-yr
Rental ROI
5.7%
Annualized ROI
13.7%
Adjusted ROI (IRR)
16%
Defaults: 50% occupancy (Las Terrenas STR average), 8% appreciation (5-year regional average), 20% below-market entry vs. in-town comparables. See the per-m² comparison.
Annual Ownership Costs
| Expense | Annual | Monthly |
|---|---|---|
| HOA Fees | $4,800 | $400 |
| Maintenance | $3,600 | $300 |
| Utilities | $2,400 | $200 |
| Insurance | $2,232 | $186 |
| Total Costs | $13,032 | $1,086 |
Like the numbers?
Tie it all together
Build your villa, start to finish
Like the numbers? Lock them in with your lot pick and payment plan — one branded PDF, one contact in the CRM.