Jávea, Alicante
Initializing 3D Map
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.
Embargo bancario detectado via OSINT. Villa 2015, 5 hab, 405m² construidos sobre parcela 1.117m². Necesita €200K renovación. Valor post-renovación estimado €1.8M+. Orientación sur, 1.2km de playa.
Depósito seguro • Confirmación inmediata
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


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