Villa en Mallorca – Pollensa
Pollensa, Mallorca
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
2.4%
€75.000/yr
Net Cap Rate
1.8%
NOI €56.250
Price / m²
€6200
500 m² total
5-Year IRR
4.2%
1.2x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€775.000
Cash-on-Cash
1.7%
Monthly Rent
€6250
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.625.000 | +81.5% |
| 1% | €5.625.000 | +81.5% |
| 1% | €5.625.000 | +81.5% |
| 1.3% | €4.326.923 | +39.6% |
| 1.8% | €3.125.000 | +0.8% |
| 2.3% | €2.445.652 | -21.1% |
| 2.8% | €2.008.929 | -35.2% |
| 3.3% | €1.704.545 | -45% |
| 3.8% | €1.480.263 | -52.2% |
Comparable Assets
Acquisition Cost Summary
Property Price€3.100.000
Transfer Tax (ITP ~8%)€248.000
Notary + Registry (~1.5%)€46.500
Annual Operating Expenses€18.750/yr
Total Cash Required€3.394.500
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.
5
bedrooms
5
bathrooms
500
m²
Features
Finca mallorquina
Olivos centenarios
Pozo propio
Vistas montaña
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
