BOE Liquidation (Aifos) - Estepona
Estepona, Spain
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
10.3%
€72.000/yr
Net Cap Rate
7.7%
NOI €54.000
Price / m²
€1167
600 m² total
5-Year IRR
8.4%
1.5x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€381.492
Cash-on-Cash
7%
Monthly Rent
€6000
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 5.7% | €947.368 | +35.3% |
| 6.2% | €870.968 | +24.4% |
| 6.7% | €805.970 | +15.1% |
| 7.2% | €750.000 | +7.1% |
| 7.7% | €701.299 | +0.2% |
| 8.2% | €658.537 | -5.9% |
| 8.7% | €620.690 | -11.3% |
| 9.2% | €586.957 | -16.1% |
| 9.7% | €556.701 | -20.5% |
Comparable Assets
Acquisition Cost Summary
Property Price€700.000
Transfer Tax (ITP ~8%)€56.000
Notary + Registry (~1.5%)€10.500
Annual Operating Expenses€18.000/yr
Total Cash Required€766.500
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
4
bathrooms
600
m²
Beschreibung
Asset from Aifos bankruptcy auction. Estimated liquidation value combined 1.2M. Opportunity for liquid investors.
Features
Auction May 2026
Free of Charges After Adjudication
High Yield
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
