Estepona, Spain
Initializing 3D Map
Gross Yield
10.3%
€72.000/yr
Net Cap Rate
7.7%
NOI €54.000
Price / m²
€1167
600 m² total
5-Year IRR
8.4%
1.5x equity
Scenario Builder
Drag to adjust
5Y Total Return
€381.492
Cash-on-Cash
7%
Monthly Rent
€6000
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 5.7% | €947.368 | +35.3% |
| 6.2% | €870.968 | +24.4% |
| 6.7% | €805.970 | +15.1% |
| 7.2% | €750.000 | +7.1% |
| 7.7% | €701.299 | +0.2% |
| 8.2% | €658.537 | -5.9% |
| 8.7% | €620.690 | -11.3% |
| 9.2% | €586.957 | -16.1% |
| 9.7% | €556.701 | -20.5% |
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.
Actif issu de la saisie Aifos. Opportunité pour investisseurs liquides.
Dépôt sécurisé • Confirmation immédiate
Senior Luxury Property Consultant
Beachfront Villas & Penthouses

Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies