Torrevieja Beachfront Apartment (BOE Auction)
Torrevieja, Alicante
Initializing 3D Map
Investment Underwriting
Gross Yield
9.1%
€13.200/yr
Net Cap Rate
7.3%
NOI €10.560
Price / m²
€1318
110 m² total
5-Year IRR
8.1%
1.5x equity
Scenario Builder
Drag to adjust
5Y Total Return
€75.895
Cash-on-Cash
6.7%
Monthly Rent
€1100
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 5.3% | €199.245 | +37.4% |
| 5.8% | €182.069 | +25.6% |
| 6.3% | €167.619 | +15.6% |
| 6.8% | €155.294 | +7.1% |
| 7.3% | €144.658 | -0.2% |
| 7.8% | €135.385 | -6.6% |
| 8.3% | €127.229 | -12.3% |
| 8.8% | €120.000 | -17.2% |
| 9.3% | €113.548 | -21.7% |
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
Mortgage foreclosure via BOE. Atalayas del Mar III building. Panoramic sea views. Estimated market value €280K — projected ROI 93%.
Features
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Vergelijkbare woningen
