Villa Première Ligne Ibiza (Enchère)
Santa Eulària, Ibiza (Balearic Islands)
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
3.7%
€88.000/yr
Net Cap Rate
2.8%
NOI €66.000
Price / m²
€6000
400 m² total
5-Year IRR
4.9%
1.3x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€712.258
Cash-on-Cash
2.5%
Monthly Rent
€7333
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €6.600.000 | +175% |
| 1.3% | €5.076.923 | +111.5% |
| 1.8% | €3.666.667 | +52.8% |
| 2.3% | €2.869.565 | +19.6% |
| 2.8% | €2.357.143 | -1.8% |
| 3.3% | €2.000.000 | -16.7% |
| 3.8% | €1.736.842 | -27.6% |
| 4.3% | €1.534.884 | -36% |
| 4.8% | €1.375.000 | -42.7% |
Comparable Assets
Acquisition Cost Summary
Property Price€2.400.000
Transfer Tax (ITP ~8%)€192.000
Notary + Registry (~1.5%)€36.000
Annual Operating Expenses€22.000/yr
Total Cash Required€2.628.000
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.
5
bedrooms
4
bathrooms
400
m²
Features
Première Ligne
Enchère Judiciaire
Marge Élevée
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
