Lot Villa + Parcelles Sotogrande
Puerto Sotogrande, Cádiz
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
3%
€49.000/yr
Net Cap Rate
2.2%
NOI €36.750
Price / m²
€4686
350 m² total
5-Year IRR
4.5%
1.2x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€444.959
Cash-on-Cash
2%
Monthly Rent
€4083
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €3.675.000 | +124.1% |
| 1% | €3.675.000 | +124.1% |
| 1.2% | €3.062.500 | +86.7% |
| 1.7% | €2.161.765 | +31.8% |
| 2.2% | €1.670.455 | +1.9% |
| 2.7% | €1.361.111 | -17% |
| 3.2% | €1.148.438 | -30% |
| 3.7% | €993.243 | -39.4% |
| 4.2% | €875.000 | -46.6% |
Comparable Assets
Acquisition Cost Summary
Property Price€1.640.000
Transfer Tax (ITP ~8%)€131.200
Notary + Registry (~1.5%)€24.600
Annual Operating Expenses€12.250/yr
Total Cash Required€1.795.800
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.
4
bedrooms
4
bathrooms
350
m²
Features
Lot Multiple
Enchère Gouvernementale
Développement
NDA Requis
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
Villa 5CH Jouri Hills (Remise Immédiate)
Jouri Hills, Jumeirah Golf Estates, Dubai
€2 475 000View details
