Penthouse à Madrid – Gran Vía
Madrid, Centro
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
1.5%
€42.000/yr
Net Cap Rate
1.2%
NOI €32.760
Price / m²
€13.333
210 m² total
5-Year IRR
3.7%
1.2x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€609.767
Cash-on-Cash
1.1%
Monthly Rent
€3500
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €3.276.000 | +17% |
| 1% | €3.276.000 | +17% |
| 1% | €3.276.000 | +17% |
| 1% | €3.276.000 | +17% |
| 1.2% | €2.730.000 | -2.5% |
| 1.7% | €1.927.059 | -31.2% |
| 2.2% | €1.489.091 | -46.8% |
| 2.7% | €1.213.333 | -56.7% |
| 3.2% | €1.023.750 | -63.4% |
Comparable Assets
Acquisition Cost Summary
Property Price€2.800.000
Transfer Tax (ITP ~8%)€224.000
Notary + Registry (~1.5%)€42.000
Annual Operating Expenses€9240/yr
Total Cash Required€3.066.000
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
3
bathrooms
210
m²
Features
Terrasse 360°
Bâtiment rénové
Sol en marbre
Cheminée
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
