Equity Release Villa
Moraira, Costa Blanca
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
8.1%
€39.000/yr
Net Cap Rate
6.1%
NOI €29.250
Price / m²
€1610
300 m² total
5-Year IRR
7.3%
1.4x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€223.179
Cash-on-Cash
5.5%
Monthly Rent
€3250
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 4.1% | €713.415 | +47.7% |
| 4.6% | €635.870 | +31.7% |
| 5.1% | €573.529 | +18.7% |
| 5.6% | €522.321 | +8.1% |
| 6.1% | €479.508 | -0.7% |
| 6.6% | €443.182 | -8.2% |
| 7.1% | €411.972 | -14.7% |
| 7.6% | €384.868 | -20.3% |
| 8.1% | €361.111 | -25.2% |
Comparable Assets
Acquisition Cost Summary
Property Price€483.000
Transfer Tax (ITP ~8%)€38.640
Notary + Registry (~1.5%)€7245
Annual Operating Expenses€9750/yr
Total Cash Required€528.885
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
300
m²
Features
Equity Release
Long Term Hold
Deep Discount
NDA Required
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
12+
Years Experience
150+
Properties Sold
Languages Spoken:
🇪🇸ES🇬🇧EN🇫🇷FR
Vergelijkbare woningen
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
€2.475.000View details
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai
€1.250.000View details