San Agustín, Ibiza
Initializing 3D Map
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.
Bare ownership sale with confirmed occupation. High post-eviction yield. Market value €1.6M — ROI 88.2%.
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