Villa Port de Jávea (Saisie Bancaire)
Jávea, Alicante
Initializing 3D Map
Investment Underwriting
Gross Yield
4.6%
€48.600/yr
Net Cap Rate
3.5%
NOI €36.450
Price / m²
€2593
405 m² total
5-Year IRR
5.5%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€349.488
Cash-on-Cash
3.2%
Monthly Rent
€4050
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.5% | €2.430.000 | +131.4% |
| 2% | €1.822.500 | +73.6% |
| 2.5% | €1.458.000 | +38.9% |
| 3% | €1.215.000 | +15.7% |
| 3.5% | €1.041.429 | -0.8% |
| 4% | €911.250 | -13.2% |
| 4.5% | €810.000 | -22.9% |
| 5% | €729.000 | -30.6% |
| 5.5% | €662.727 | -36.9% |
Comparable Assets
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.
Description
Saisie bancaire détectée par OSINT. Villa 2015, 5 ch, 405m² sur parcelle 1.117m². Nécessite 200K€ rénovation. Valeur post-rénovation estimée 1,8M€+.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
Villa 5CH Jouri Hills (Remise Immédiate)
Jouri Hills, Jumeirah Golf Estates, Dubai
