Appartement à Madrid – Quartier Salamanca
Madrid, Salamanca
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
2.9%
€36.000/yr
Net Cap Rate
2.3%
NOI €28.800
Price / m²
€6944
180 m² total
5-Year IRR
4.6%
1.3x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€343.093
Cash-on-Cash
2.1%
Monthly Rent
€3000
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €2.880.000 | +130.4% |
| 1% | €2.880.000 | +130.4% |
| 1.3% | €2.215.385 | +77.2% |
| 1.8% | €1.600.000 | +28% |
| 2.3% | €1.252.174 | +0.2% |
| 2.8% | €1.028.571 | -17.7% |
| 3.3% | €872.727 | -30.2% |
| 3.8% | €757.895 | -39.4% |
| 4.3% | €669.767 | -46.4% |
Comparable Assets
Acquisition Cost Summary
Property Price€1.250.000
Transfer Tax (ITP ~8%)€100.000
Notary + Registry (~1.5%)€18.750
Annual Operating Expenses€7200/yr
Total Cash Required€1.368.750
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.
3
bedrooms
2
bathrooms
180
m²
Features
Hauts plafonds
Balcon français
Concierge
Chauffage central
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
12+
Years Experience
150+
Properties Sold
Languages Spoken:
🇪🇸ES🇬🇧EN🇫🇷FR
Propriétés similaires
