Saisie Institutionnelle Villa
Puerto Banús Area, Marbella
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
13.3%
€108.000/yr
Net Cap Rate
9.9%
NOI €81.000
Price / m²
€1358
600 m² total
5-Year IRR
9.8%
1.6x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€534.808
Cash-on-Cash
9.1%
Monthly Rent
€9000
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 7.9% | €1.025.316 | +25.8% |
| 8.4% | €964.286 | +18.3% |
| 8.9% | €910.112 | +11.7% |
| 9.4% | €861.702 | +5.7% |
| 9.9% | €818.182 | +0.4% |
| 10.4% | €778.846 | -4.4% |
| 10.9% | €743.119 | -8.8% |
| 11.4% | €710.526 | -12.8% |
| 11.9% | €680.672 | -16.5% |
Comparable Assets
Acquisition Cost Summary
Property Price€815.000
Transfer Tax (ITP ~8%)€65.200
Notary + Registry (~1.5%)€12.225
Annual Operating Expenses€27.000/yr
Total Cash Required€892.425
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
5
bathrooms
600
m²
Features
Enchère Bancaire
Nettoyage Requis
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
