• 62 homes in Aqua (128.2 m²) and Bamboo (146.24 m²) models • 3 bedrooms, 2–4 bathrooms, integrated living/dining • Amenities: padel court, children’s play area, multipurpose room, 24/7 security







Located at Calle 82, Corredor Industrial, Chelem, Playa Bonita combines beachfront dining with an exclusive beach club. Members enjoy:
Find it on Google Maps: Playa Bonita Restaurante & Beach Club (21.1622 N, -89.6791 W)
Puerto Lindo offers a seamless transition from private, amenity-rich neighborhoods to the vibrant shoreline at Playa Bonita—
creating an unmatched blend of home, recreation, and resort-style living.
Turnkey, revenue-generating asset with immediate cash flow.
Management-friendly scale for a family-operated business or small corporate team.
Strong location-driven demand from tourism and gastronomy.
Upside via rate optimization, occupancy growth, improved marketing, and operational efficiencies.
Key assumptions (adjustable): 13 rooms; ADR = $1,800 MXN; occupancy = 60%; operating expenses = 50% of revenue; appreciation = 3% (conservative) / 5% (moderate); no financing.
Gross annual revenue = 13 × 1,800 × 0.60 × 365 = $5,124,600 MXN
Operating expenses (50%) = $2,562,300 MXN
Annual NOI = $2,562,300 MXN
Annual operating yield (NOI ÷ Price) = 10.25%
Cash flow and value projection:
| Horizon | Accumulated NOI | Value (3% appr.) | Value (5% appr.) |
|---|---|---|---|
| 3 years | $7,686,900 MXN | $27,037,500 MXN | $28,937,500 MXN |
| 5 years | $12,811,500 MXN | $28,963,750 MXN | $31,875,000 MXN |
| 20 years | $51,246,000 MXN | $45,045,000 MXN | $66,532,000 MXN |
Agenda una llamada hoy con uno de nuestros asesores y descarga un folleto de cualquier propiedad llenando el formulario.