Villa San Agustín (Nue-Propriété)
San Agustín, Ibiza
Initializing 3D Map
Investment Underwriting
Gross Yield
10.9%
€92.400/yr
Net Cap Rate
8.2%
NOI €69.300
Price / m²
€2024
420 m² total
5-Year IRR
8.7%
1.5x equity
Scenario Builder
Drag to adjust
5Y Total Return
€481.883
Cash-on-Cash
7.4%
Monthly Rent
€7700
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 6.2% | €1.117.742 | +31.5% |
| 6.7% | €1.034.328 | +21.7% |
| 7.2% | €962.500 | +13.2% |
| 7.7% | €900.000 | +5.9% |
| 8.2% | €845.122 | -0.6% |
| 8.7% | €796.552 | -6.3% |
| 9.2% | €753.261 | -11.4% |
| 9.7% | €714.433 | -15.9% |
| 10.2% | €679.412 | -20.1% |
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
Vente en nue-propriété avec occupation confirmée. Valeur marché 1,6M€ — ROI 88,2%.
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
