Santa Eulalia Villa (Illegal Occupation)
Santa Eulalia, Ibiza
Initializing 3D Map
Investment Underwriting
Gross Yield
10.8%
€70.400/yr
Net Cap Rate
8.1%
NOI €52.800
Price / m²
€2031
320 m² total
5-Year IRR
8.7%
1.5x equity
Scenario Builder
Drag to adjust
5Y Total Return
€367.528
Cash-on-Cash
7.4%
Monthly Rent
€5867
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 6.1% | €865.574 | +33.2% |
| 6.6% | €800.000 | +23.1% |
| 7.1% | €743.662 | +14.4% |
| 7.6% | €694.737 | +6.9% |
| 8.1% | €651.852 | +0.3% |
| 8.6% | €613.953 | -5.5% |
| 9.1% | €580.220 | -10.7% |
| 9.6% | €550.000 | -15.4% |
| 10.1% | €522.772 | -19.6% |
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
Property occupied without just title. Major discount for possession risk. Market value €1.2M — ROI 84.6% post-recovery.
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