Moraira, Alicante
Initializing 3D Map
Gross Yield
6.1%
€36.400/yr
Net Cap Rate
4.6%
NOI €27.300
Price / m²
€2125
280 m² total
5-Year IRR
6.3%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€231.268
Cash-on-Cash
4.2%
Monthly Rent
€3033
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.6% | €1.050.000 | +76.5% |
| 3.1% | €880.645 | +48% |
| 3.6% | €758.333 | +27.5% |
| 4.1% | €665.854 | +11.9% |
| 4.6% | €593.478 | -0.3% |
| 5.1% | €535.294 | -10% |
| 5.6% | €487.500 | -18.1% |
| 6.1% | €447.541 | -24.8% |
| 6.6% | €413.636 | -30.5% |
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.
Venta flash bancaria. Adjudicado por ejecución hipotecaria. Necesita adecuación cosmética. Valor de mercado €920K.
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