Villa Las Brisas Marbella (Embargo)
Las Brisas, Marbella
Initializing 3D Map
Investment Underwriting
Gross Yield
7.5%
€86.400/yr
Net Cap Rate
5.6%
NOI €64.800
Price / m²
€2396
480 m² total
5-Year IRR
7%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€507.165
Cash-on-Cash
5.1%
Monthly Rent
€7200
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 3.6% | €1.800.000 | +56.5% |
| 4.1% | €1.580.488 | +37.4% |
| 4.6% | €1.408.696 | +22.5% |
| 5.1% | €1.270.588 | +10.5% |
| 5.6% | €1.157.143 | +0.6% |
| 6.1% | €1.062.295 | -7.6% |
| 6.6% | €981.818 | -14.6% |
| 7.1% | €912.676 | -20.6% |
| 7.6% | €852.632 | -25.9% |
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
Ejecución hipotecaria en fase final. Adjudicación directa por debajo de la deuda. Valor mercado €2.1M — ROI 82.6%.
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
