Penthouse Javea Port (Liquidation Urgente)
Jávea, Alicante
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
4.1%
€17.400/yr
Net Cap Rate
3.2%
NOI €13.572
Price / m²
€2897
145 m² total
5-Year IRR
5.3%
1.3x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€134.755
Cash-on-Cash
3%
Monthly Rent
€1450
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.2% | €1.131.000 | +169.3% |
| 1.7% | €798.353 | +90.1% |
| 2.2% | €616.909 | +46.9% |
| 2.7% | €502.667 | +19.7% |
| 3.2% | €424.125 | +1% |
| 3.7% | €366.811 | -12.7% |
| 4.2% | €323.143 | -23.1% |
| 4.7% | €288.766 | -31.2% |
| 5.2% | €261.000 | -37.9% |
Comparable Assets
Acquisition Cost Summary
Property Price€420.000
Transfer Tax (ITP ~8%)€33.600
Notary + Registry (~1.5%)€6300
Annual Operating Expenses€3828/yr
Total Cash Required€459.900
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
145
m²
Description
Vente pour liquidité immédiate. Documentation auditée. Rendement locatif vacances élevé.
Features
Liquidation Urgente
Rendement Élevé
Port de Javea
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
