Villa en Marbella – La Zagaleta
Benahavís, Marbella
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
2.8%
€171.000/yr
Net Cap Rate
2.1%
NOI €128.250
Price / m²
€6526
950 m² total
5-Year IRR
4.4%
1.2x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€1.628.749
Cash-on-Cash
1.9%
Monthly Rent
€14.250
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €12.825.000 | +106.9% |
| 1% | €12.825.000 | +106.9% |
| 1.1% | €11.659.091 | +88% |
| 1.6% | €8.015.625 | +29.3% |
| 2.1% | €6.107.143 | -1.5% |
| 2.6% | €4.932.692 | -20.4% |
| 3.1% | €4.137.097 | -33.3% |
| 3.6% | €3.562.500 | -42.5% |
| 4.1% | €3.128.049 | -49.5% |
Comparable Assets
Acquisition Cost Summary
Property Price€6.200.000
Transfer Tax (ITP ~8%)€496.000
Notary + Registry (~1.5%)€93.000
Annual Operating Expenses€42.750/yr
Total Cash Required€6.789.000
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.
7
bedrooms
8
bathrooms
950
m²
Features
Campo de golf privado
Spa completo
Cine privado
Garaje 8 coches
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
