Villa Es Cubells, Ibiza (Occupation Illégale)
Es Cubells, Ibiza
Initializing 3D Map
Investment Underwriting
Gross Yield
4.5%
€187.000/yr
Net Cap Rate
3.3%
NOI €140.250
Price / m²
€4941
850 m² total
5-Year IRR
5.4%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€1.370.201
Cash-on-Cash
3%
Monthly Rent
€15.583
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.3% | €10.788.462 | +156.9% |
| 1.8% | €7.791.667 | +85.5% |
| 2.3% | €6.097.826 | +45.2% |
| 2.8% | €5.008.929 | +19.3% |
| 3.3% | €4.250.000 | +1.2% |
| 3.8% | €3.690.789 | -12.1% |
| 4.3% | €3.261.628 | -22.3% |
| 4.8% | €2.921.875 | -30.4% |
| 5.3% | €2.646.226 | -37% |
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
Villa occupée illégalement. Lancement prévu dans moins de 6 mois.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
Villas for Sale in Dubai Urgently (Urgent)
Jouri Hills, Jumeirah Golf Estates, Dubai
Urgent Properties for Sale in Dubai (Urgent)
Jouri Hills, Jumeirah Golf Estates, Dubai