Confidential Villa Project
Fuerteventura, Canary Islands
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
3.8%
€25.000/yr
Net Cap Rate
2.9%
NOI €18.750
Price / m²
€2600
250 m² total
5-Year IRR
5%
1.3x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€197.278
Cash-on-Cash
2.6%
Monthly Rent
€2083
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €1.875.000 | +188.5% |
| 1.4% | €1.339.286 | +106% |
| 1.9% | €986.842 | +51.8% |
| 2.4% | €781.250 | +20.2% |
| 2.9% | €646.552 | -0.5% |
| 3.4% | €551.471 | -15.2% |
| 3.9% | €480.769 | -26% |
| 4.4% | €426.136 | -34.4% |
| 4.9% | €382.653 | -41.1% |
Comparable Assets
Acquisition Cost Summary
Property Price€650.000
Transfer Tax (ITP ~8%)€52.000
Notary + Registry (~1.5%)€9750
Annual Operating Expenses€6250/yr
Total Cash Required€711.750
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.
4
bedrooms
3
bathrooms
250
m²
Features
Off-Market
Investment Opportunity
Cash Buy
NDA Required
Diese Immobilie reservieren
Sichere Anzahlung • Sofortige Bestätigung
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
12+
Years Experience
150+
Properties Sold
Languages Spoken:
🇪🇸ES🇬🇧EN🇫🇷FR
Ähnliche Immobilien
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
€2.475.000View details
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai
€1.250.000View details