Las Brisas, Marbella
Initializing 3D Map
Gross Yield
7.5%
€86.400/yr
Net Cap Rate
5.6%
NOI €64.800
Price / m²
€2396
480 m² total
5-Year IRR
7%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€507.165
Cash-on-Cash
5.1%
Monthly Rent
€7200
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 3.6% | €1.800.000 | +56.5% |
| 4.1% | €1.580.488 | +37.4% |
| 4.6% | €1.408.696 | +22.5% |
| 5.1% | €1.270.588 | +10.5% |
| 5.6% | €1.157.143 | +0.6% |
| 6.1% | €1.062.295 | -7.6% |
| 6.6% | €981.818 | -14.6% |
| 7.1% | €912.676 | -20.6% |
| 7.6% | €852.632 | -25.9% |
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.
Final phase mortgage foreclosure. Direct award below debt. Market value €2.1M — ROI 82.6%.
Secure deposit • Instant confirmation
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills, Jumeirah Golf Estates, Dubai
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies