Costa-Luxe/Luxury Properties/Benimeit-Tabaira Villa (Distress)

Benimeit-Tabaira Villa (Distress)

Moraira, Alicante

€325,000

Request information Schedule visit

Benimeit-Tabaira Villa (Distress) - Main view

View Fullscreen

Initializing 3D Map

Costa Luxe · Satellite 3D · Beta

Investment Underwriting

Institutional Grade

Live

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

Annual Appreciation3%

0%4%8%

Leverage (LTV)0% (Cash)

Cash35%70%

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

Orihuela Costa Villa (BOE Auction)

Orihuela Costa, Alicante

€155.968€709/m²

4BR+Maid Villa Direct from Owner

Al Barsha, Dubai

€362.500€659/m²

Al-Narjis 5-Villa Portfolio (Panic Sale)

Al-Narjis, Riyadh (Saudi Arabia)

€3.100.000€1240/m²

Acquisition Cost Summary

Property Price€325.000

Transfer Tax (ITP ~8%)€26.000

Notary + Registry (~1.5%)€4875

Annual Operating Expenses€11.375/yr

Total Cash Required€355.875

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.

bedrooms

bathrooms

350

m²

Description

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.