Villa en Ibiza con vistas al mar
Ibiza, Baleares
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
3.2%
€154.000/yr
Net Cap Rate
2.4%
NOI €115.500
Price / m²
€6857
700 m² total
5-Year IRR
4.7%
1.3x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€1.342.016
Cash-on-Cash
2.2%
Monthly Rent
€12.833
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €11.550.000 | +140.6% |
| 1% | €11.550.000 | +140.6% |
| 1.4% | €8.250.000 | +71.9% |
| 1.9% | €6.078.947 | +26.6% |
| 2.4% | €4.812.500 | +0.3% |
| 2.9% | €3.982.759 | -17% |
| 3.4% | €3.397.059 | -29.2% |
| 3.9% | €2.961.538 | -38.3% |
| 4.4% | €2.625.000 | -45.3% |
Comparable Assets
Acquisition Cost Summary
Property Price€4.800.000
Transfer Tax (ITP ~8%)€384.000
Notary + Registry (~1.5%)€72.000
Annual Operating Expenses€38.500/yr
Total Cash Required€5.256.000
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.
6
bedrooms
7
bathrooms
700
m²
Features
Primera línea de mar
Acceso privado playa
Helipuerto
Estudio de música
Reservar Esta Propiedad
Depósito seguro • Confirmación inmediata
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
12+
Years Experience
150+
Properties Sold
Languages Spoken:
🇪🇸ES🇬🇧EN🇫🇷FR
Similar properties
Villa 5BR Jouri Hills (Handover Inmediato)
Jouri Hills, Jumeirah Golf Estates, Dubai
€2.475.000View details