Villa en Milla de Oro (Auditoría 3D)
Marbella, Spain
Initializing 3D Map
Investment Underwriting
Gross Yield
7.1%
€153.000/yr
Net Cap Rate
5.3%
NOI €114.750
Price / m²
€2529
850 m² total
5-Year IRR
6.8%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€916.189
Cash-on-Cash
4.9%
Monthly Rent
€12.750
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 3.3% | €3.477.273 | +61.7% |
| 3.8% | €3.019.737 | +40.5% |
| 4.3% | €2.668.605 | +24.1% |
| 4.8% | €2.390.625 | +11.2% |
| 5.3% | €2.165.094 | +0.7% |
| 5.8% | €1.978.448 | -8% |
| 6.3% | €1.821.429 | -15.3% |
| 6.8% | €1.687.500 | -21.5% |
| 7.3% | €1.571.918 | -26.9% |
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.
Description
Propiedad estratégica en la Milla de Oro de Marbella. Utilice el Deal Room 3D para auditar los accesos y la volumetría de la parcela.
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
