Chamberí, Madrid

Initializing 3D Map
Gross Yield
4.7%
€56.000/yr
Net Cap Rate
3.5%
NOI €42.000
Price / m²
€4286
280 m² total
5-Year IRR
5.5%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€401.129
Cash-on-Cash
3.2%
Monthly Rent
€4667
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.5% | €2.800.000 | +133.3% |
| 2% | €2.100.000 | +75% |
| 2.5% | €1.680.000 | +40% |
| 3% | €1.400.000 | +16.7% |
| 3.5% | €1.200.000 | 0% |
| 4% | €1.050.000 | -12.5% |
| 4.5% | €933.333 | -22.2% |
| 5% | €840.000 | -30% |
| 5.5% | €763.636 | -36.4% |
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.
Asset intercepted in BOE summary No. 53, March 2026. Active bankruptcy proceedings with valuation 40% below market. Ideal for Family Offices with value-add strategy.
Veilige aanbetaling • Directe bevestiging
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills, Jumeirah Golf Estates, Dubai
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies