Liquidation BOE (Aifos) - Estepona
Estepona, Spain
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
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
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
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
Property Price€700.000
Transfer Tax (ITP ~8%)€56.000
Notary + Registry (~1.5%)€10.500
Annual Operating Expenses€18.000/yr
Total Cash Required€766.500
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.
4
bedrooms
4
bathrooms
600
m²
Description
Actif issu de la saisie Aifos. Opportunité pour investisseurs liquides.
Features
Enchères Mai 2026
Libre de charges
Rendement Elevé
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
