You can view 2 more properties. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
81 m²
Surface area
€
€4925
Price per m²
Apartment
Property type
+8 photos
Analysis
Price
€398.900
Own investment (30%)
€119.670
30% down payment of purchase price
Buyer costs
€39.890
Buyer costs: 10% of purchase price
Estimated nightly rate
€132,30
Expected occupancy rate
63%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€744,61
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€67,50
{% trans 'Estimated annual maintenance costs (10€/m²). This is the
rule of thumb for existing and older homes. For new construction,
this is usually lower.' %}
Cleaning costs
-€333,33
Annual cleaning costs:€4000 (€333.33/month).Based on number of bedrooms.
Platform fees
-€380,28
{% trans '15% commission based on average fees from Booking.com
and Airbnb' %}
Municipal taxes
-€97,27
Municipal taxes for Pilar de la Horadada
Tax
(19%)
-€173,32
{% trans 'This is the VAT percentage you pay in the country of the
property.' %}
Earned back in
Time to earn back own investment + buyer costs.
Interested?
Log in now to contact the provider directly
Log inNightly Rates
Estimated nightly rate
€132,30
High season
€165
Mid season
€128,83
Low season
€103
Price determining factors
- Property condition: Well-maintained, new build with modern features.
- Local market trends in 2027: Rising property prices in Pilar de la Horadada.
- Property type: High-demand holiday and retirement destination.
- Economic outlook in 2027: Positive economic growth in Spain.
- Demographic developments: Growth in expatriate and retiree populations.
- Infrastructure plans in 2027: Enhanced local infrastructure and amenities.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €68,60 | Bungalow between two seas. Private terrace | 4.8 km |
| €50,43 | La Casa Naranja BG | 5.1 km |
| €57,20 | Dancing Queen | 5.4 km |
| €106,40 | Sunny House. Heated and private pool. | 5.8 km |
| €117,40 | CaboRoig 3 bedroom. VT-483190-A (License) | 7.6 km |
| €159,80 | Beautiful villa with lovely private pool | 7.9 km |
| €83 | Sunny house in a very quiet area on the beach | 13.1 km |
| €187,20 | Stunning Villa with Private Heated Pool !! | 14.0 km |
| €80 | Apartment 50 mtrs from the beach | 15.7 km |
| €176,40 | Villa Almendro - Santa Rosalia Lake & Life | 16.8 km |
Return & Value appreciation
Annual return
7.41%
5 Year Return
37.05%
10 Year Return
74.10%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Modern, new construction with high-quality finishes enhances value.
- Local market trends in 2027: Growing demand for coastal properties in Spain boosts appreciation.
- Property type: Apartments in a gated community are attractive for both rentals and resale.
- Economic outlook in 2027: Stable or growing economy in Spain supports property value growth.
- Demographic developments: Increasing expatriate and retiree populations in coastal areas.
- Infrastructure plans in 2027: Improved transportation and amenities will increase desirability.
Possible improvements
- Adding smart home features to increase modern appeal.
- Upgrading interior finishes for a more luxurious feel.
- Enhancing outdoor spaces with landscaping or private gardens.
- Improving energy efficiency with solar panels or better insulation.
Risk level
Medium
(75% certainty)
Description
Discover stunning new 3-bedroom homes in Pilar de la Horadada, Spain, offering a perfect blend of modern design and coastal living. These contemporary apartments, priced from €398,900 to €599,900, range from 81 to 108m² and feature bright, east-facing orientations with spacious layouts, including living kitchens, private covered terraces, and breathtaking views of the sea, gardens, and communal pools. Located in a secure, gated community in Pilar de la Horadada, these homes provide luxurious amenities such as private parking, storage, a jacuzzi, sauna, gym, and a sun-soaked solarium. The landscaped outdoor areas include private and communal gardens, along with a dedicated children’s pool, ideal for family living or holiday retreats.
Location
Nightly rates in the area
Questions? Chat with us!