I Love DR Realty
DR Real Estate · ROI Calculator

Run the numbers before you buy

Professional-grade deal analysis for Dominican Republic properties. Model scenarios, compare financing options, and stress-test your returns.

📊 Live scenario modeling📈 10-year projections⚖️ Financing comparison🏖️ CONFOTUR tax analysis
🎯Scenario
🏠Property Details
Purchase PriceUSD
$
$50K$5M
Down Payment
%
Closing Costs
%
Renovation / Furnishingoptional
$
🏦Financing
Interest Rate
%
Loan Term
yrs
Financing Type
💵Income Assumptions
Monthly Rent / Rental Revenue
$
$300$30K
Occupancy Rate
%
Annual Rent Growth
%
📉Annual Expenses
Property Tax (IPI)
%
Management Fee
%
Maintenance
%
Insurance
%
CONFOTUR Tax ExemptionTourism Law 158-01
Annual Appreciation
%
📊Deal Summary
Annual Net ROI
-7.1%
After all expenses & financing
Monthly Cash Flow
-$1K
Net after mortgage
Break-even
—
Based on cash-on-cash
Annual Yield
6.3%
Gross rental yield
Total Investment
$170K
Down + closing + reno
Cap Rate
3.7%
NOI / purchase price
10-Year Return
$240K
Cash flow + appreciation
Monthly Mortgage
$3K
Principal + interest
5-Year Cash Flow Projection
IncomeExpensesNet
Year 1
Year 2
Year 3
Year 4
Year 5
⏱Break-even Timeline
Time to recover your initial cash investment:
TodayNo profit30 yrs
⚖️Scenario Comparison
ScenarioAnnual ROIMonthly Cash FlowBreak-even
Buy & Rent (Current)-7.1%-$1K—
All Cash Purchase3.4%+$2K29.7 yrs
20% Down / Higher Leverage-9.7%-$1K—
With CONFOTUR Exemption-7.1%-$1K—
📤Export & Share
Note: figures are illustrative based on the inputs above. Not financial advice.
🏡
Ready to move forward?

Our team can validate these numbers against real listings and current market data.