Orihuela Costa Villa (BOE Auction)
Orihuela Costa, Alicante
Initializing 3D Map
Investment Underwriting
Gross Yield
16.9%
€26.400/yr
Net Cap Rate
12.7%
NOI €19.800
Price / m²
€709
220 m² total
5-Year IRR
11.5%
1.7x equity
Scenario Builder
Drag to adjust
5Y Total Return
€123.842
Cash-on-Cash
11.6%
Monthly Rent
€2200
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 10.7% | €185.047 | +18.6% |
| 11.2% | €176.786 | +13.3% |
| 11.7% | €169.231 | +8.5% |
| 12.2% | €162.295 | +4.1% |
| 12.7% | €155.906 | 0% |
| 13.2% | €150.000 | -3.8% |
| 13.7% | €144.526 | -7.3% |
| 14.2% | €139.437 | -10.6% |
| 14.7% | €134.694 | -13.6% |
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.
Description
Active judicial auction via BOE. Detached villa with own plot and pool. Major arbitrage opportunity — market value €350K, projected ROI 124%.
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