Port of Jávea Villa (Bank Repossession)
Jávea, Alicante
Initializing 3D Map
Investment Underwriting
Gross Yield
4.6%
€48.600/yr
Net Cap Rate
3.5%
NOI €36.450
Price / m²
€2593
405 m² total
5-Year IRR
5.5%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€349.488
Cash-on-Cash
3.2%
Monthly Rent
€4050
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.5% | €2.430.000 | +131.4% |
| 2% | €1.822.500 | +73.6% |
| 2.5% | €1.458.000 | +38.9% |
| 3% | €1.215.000 | +15.7% |
| 3.5% | €1.041.429 | -0.8% |
| 4% | €911.250 | -13.2% |
| 4.5% | €810.000 | -22.9% |
| 5% | €729.000 | -30.6% |
| 5.5% | €662.727 | -36.9% |
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.
Description
Bank repossession detected via OSINT. 2015 villa, 5 bed, 405m² built on 1,117m² plot. Needs €200K renovation. Post-reno value estimated €1.8M+. South-facing, 1.2km from beach.
Features
Reserve This Property
Secure deposit • Instant confirmation
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Similar properties
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai