Javea Portichol (Off-Market)
Javea, Alicante
Initializing 3D Map
Investment Underwriting
Gross Yield
2%
€42.000/yr
Net Cap Rate
1.5%
NOI €31.500
Price / m²
€6000
350 m² total
5-Year IRR
4%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€491.976
Cash-on-Cash
1.4%
Monthly Rent
€3500
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €3.150.000 | +50% |
| 1% | €3.150.000 | +50% |
| 1% | €3.150.000 | +50% |
| 1% | €3.150.000 | +50% |
| 1.5% | €2.100.000 | 0% |
| 2% | €1.575.000 | -25% |
| 2.5% | €1.260.000 | -40% |
| 3% | €1.050.000 | -50% |
| 3.5% | €900.000 | -57.1% |
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.
Beschrijving
Exclusive asset in Portichol, Javea. Pre-market interception via notary network. Detached villa with appreciation potential due to prime zone supply shortage. Operation subject to institutional Escrow contract.
Features
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Vergelijkbare woningen
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai