Nosara Investment Calculator
Estimate rental income, yield, and 5-year returns for any Nosara property.
Property Details
Pre-filled with area market averages
$
%
$
Expenses assumed:
- Property management: 20% of gross income
- Maintenance: 1.5% of purchase price/yr
- Property tax: 0.25%/yr (Costa Rica rate)
- Insurance: 0.5%/yr
Annual Income
Days rented263 days/yr
Gross rental income$92,050
Management (20%)−$18,410
Maintenance (1.5%)−$14,250
Property tax (0.25%)−$2,375
Insurance (0.5%)−$4,750
Net income$52,265
9.7%
Gross Yield
5.5%
Net Yield
18.2yr
Break-even
5-Year Projection
| Year | Property Value | Cumul. Net Income | Total Return | ROI |
|---|---|---|---|---|
| Year 1 | $997,500 | $52,265 | $99,765 | 10.5% |
| Year 2 | $1,047,375 | $104,530 | $201,905 | 21.3% |
| Year 3 | $1,099,744 | $156,795 | $306,539 | 32.3% |
| Year 4 | $1,154,731 | $209,060 | $413,791 | 43.6% |
| Year 5 | $1,212,467 | $261,325 | $523,792 | 55.1% |
Enter your email to unlock the 5-year projection