Benimeit-Tabaira Villa (Distress)
Moraira, Alicante
Initializing 3D Map
Investment Underwriting
Gross Yield
14%
€45.500/yr
Net Cap Rate
10.5%
NOI €34.125
Price / m²
€929
350 m² total
5-Year IRR
10.2%
1.6x equity
Scenario Builder
Drag to adjust
5Y Total Return
€222.389
Cash-on-Cash
9.6%
Monthly Rent
€3792
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 8.5% | €401.471 | +23.5% |
| 9% | €379.167 | +16.7% |
| 9.5% | €359.211 | +10.5% |
| 10% | €341.250 | +5% |
| 10.5% | €325.000 | 0% |
| 11% | €310.227 | -4.5% |
| 11.5% | €296.739 | -8.7% |
| 12% | €284.375 | -12.5% |
| 12.5% | €273.000 | -16% |
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.
Beschreibung
Luxury villa in Benimeit-Tabaira with 14% price reduction in the last 30 days. International seller with 'Final Exit' urgency. Verified titles, free of additional liens. Optimal opportunity for immediate flipping.
Features
Diese Immobilie reservieren
Sichere Anzahlung • Sofortige Bestätigung
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Ähnliche Immobilien
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai