Pollensa, Mallorca
Initializing 3D Map
Gross Yield
2.4%
€75.000/yr
Net Cap Rate
1.8%
NOI €56.250
Price / m²
€6200
500 m² total
5-Year IRR
4.2%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€775.000
Cash-on-Cash
1.7%
Monthly Rent
€6250
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.625.000 | +81.5% |
| 1% | €5.625.000 | +81.5% |
| 1% | €5.625.000 | +81.5% |
| 1.3% | €4.326.923 | +39.6% |
| 1.8% | €3.125.000 | +0.8% |
| 2.3% | €2.445.652 | -21.1% |
| 2.8% | €2.008.929 | -35.2% |
| 3.3% | €1.704.545 | -45% |
| 3.8% | €1.480.263 | -52.2% |
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.
Sichere Anzahlung • Sofortige Bestätigung
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills, Jumeirah Golf Estates, Dubai
Dubai / Riyadh Area
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies