Altea, Alicante
Initializing 3D Map
Gross Yield
8.9%
€78.000/yr
Net Cap Rate
6.7%
NOI €58.500
Price / m²
€1348
650 m² total
5-Year IRR
7.7%
1.5x equity
Scenario Builder
Drag to adjust
5Y Total Return
€432.012
Cash-on-Cash
6.1%
Monthly Rent
€6500
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 4.7% | €1.244.681 | +42.1% |
| 5.2% | €1.125.000 | +28.4% |
| 5.7% | €1.026.316 | +17.2% |
| 6.2% | €943.548 | +7.7% |
| 6.7% | €873.134 | -0.3% |
| 7.2% | €812.500 | -7.2% |
| 7.7% | €759.740 | -13.3% |
| 8.2% | €713.415 | -18.6% |
| 8.7% | €672.414 | -23.2% |
Comparable Assets
Acquisition Cost Summary
Projections are estimates based on market benchmarks and do not constitute financial advice. Actual returns may vary. Rental yields based on regional averages (Savills, JLL EMEA 2025). Consult a qualified advisor before making investment decisions.
Strategic asset: Judicial auction from seizure. Lot of two independent villas. LTV below 40%. Estimated market value €2.45M.
Sichere Anzahlung • Sofortige Bestätigung
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills, Jumeirah Golf Estates, Dubai
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies