Tool 01 · Flagship · Free
What does a Marbella property actually return?
Estimate gross + net rental yield, cash-on-cash, and 10-year IRR on a Marbella property. Pick area + type, set quality + amenities, choose your STR / LTR mix, and the calculator does the rest.
Inputs
Amenities (3 selected)
Estimated property value
€2,666,840
Based on area, type, size, quality + amenities.
Gross annual rental
€282,780
10.60% gross yield
Net annual
€184,288
6.91% cap rate
Cash-on-cash Y1
6.91%
net ÷ equity
10-year IRR
10.3%
incl. capital growth
Monthly P&L
- Blended gross/mo
- €23,565
- Management fee/mo
- −€4,265
- Maintenance/mo
- −€1,673
- Other operating/mo
- −€825
- Net/mo
- €15,357
Comps source: INMOBALIA Marbella market dataset. ADR + occupancy figures derive from sub-area medians; quality and amenity sliders adjust €/m² and rental rates. Mortgage assumes 65% LTV at 3.5% over 25 years.
Get your report
Your report and assumptions by email. Replies go directly to Stefano.