Villa Elviria Marbella (Subasta BOE)
Elviria, Marbella
Initializing 3D Map
Investment Underwriting
Gross Yield
10.1%
€57.600/yr
Net Cap Rate
7.5%
NOI €43.200
Price / m²
€1789
320 m² total
5-Year IRR
8.3%
1.5x equity
Scenario Builder
Drag to adjust
5Y Total Return
€307.196
Cash-on-Cash
6.9%
Monthly Rent
€4800
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 5.5% | €785.455 | +37.2% |
| 6% | €720.000 | +25.7% |
| 6.5% | €664.615 | +16.1% |
| 7% | €617.143 | +7.8% |
| 7.5% | €576.000 | +0.6% |
| 8% | €540.000 | -5.7% |
| 8.5% | €508.235 | -11.2% |
| 9% | €480.000 | -16.2% |
| 9.5% | €454.737 | -20.6% |
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
Subasta judicial BOE finalizada. Finca registral 20401, Elviria — zona premium de playa en Marbella Este. Oportunidad de arbitraje institucional.
Features
Reservar Esta Propiedad
Depósito seguro • Confirmación inmediata
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Similar properties
Villa 5BR Jouri Hills (Handover Inmediato)
Jouri Hills, Jumeirah Golf Estates, Dubai
