Lot Villa + Parcelles Sotogrande
Puerto Sotogrande, Cádiz
Initializing 3D Map
Investment Underwriting
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
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
Villas for Sale in Dubai from AED 100k Page 63 (Distress Sale)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jumeirah Golf Estates Villa (100K Entry)
Jouri Hills, Jumeirah Golf Estates, Dubai
Villas for Sale in Dubai Urgently (Distress Sale)
Jouri Hills, Jumeirah Golf Estates, Dubai
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.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
Villas for Sale in Dubai Urgently (Urgent)
Jouri Hills, Jumeirah Golf Estates, Dubai
Urgent Properties for Sale in Dubai (Urgent)
Jouri Hills, Jumeirah Golf Estates, Dubai