You reached your limit. Log in for unlimited access.
4
Bedrooms
3
Bathrooms
265 m²
Surface area
€
€3623
Price per m²
House
Property type
+13 photos
Analysis
Price
€960.000
Own investment (30%)
€288.000
30% down payment of purchase price
Buyer costs
€96.000
Buyer costs: 10% of purchase price
Estimated nightly rate
€255,22
Expected occupancy rate
47%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€1.792
This is the monthly interest you pay for the mortgage
(3.2% interest)
Maintenance costs
-€220,83
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
-€375
Annual cleaning costs: €4500
(€375/month). Based on number of bedrooms.
Platform fees
-€547,29
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€182,50
Municipal taxes for La Duquesa
Tax
(19%)
-€100,88
This is the VAT percentage you pay in the country of the property.
If you are a EU resident, you pay 19% VAT.
Earned back in
Time to earn back own investment + buyer costs.
Nightly Rates
Estimated nightly rate
€255,22
High season
€293
Mid season
€233,25
Low season
€0
Price determining factors
- Proximity to the beach: Only 150 meters away, increasing appeal.
- Modern luxury features: High-quality finishes and private pools add value.
- Local development projects: New commercial and recreational facilities planned.
- Economic factors: Stable tourism industry and economic recovery in Spain.
- Amenities: Access to golf courses, marinas, and other leisure facilities.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €567,60 | Villa Tortuga Benamara | 21.8 km |
| €598,80 | Modern Golf Villa | Sea Views | Infinity Pool | 21.4 km |
| €462,20 | Family Beach Villa -Modern- Private pool -Estepona | 9.4 km |
| €692,80 | Golf & Seaview Villa with Heated Private Pool | 8.4 km |
| €381,20 | Beautiful villa with private pool | 0.5 km |
| €691,60 | Nice villa with exceptional view to the sea! | 4.7 km |
| €356,60 | Villa with heated pool / Sea and Gibraltar view | 4.7 km |
| €313,83 | Book your holidays at this fully renovated Villa | 7.4 km |
| €326,14 | Full Villa, View of Africa, Sea and Mountain | 11.7 km |
| €235,20 | Marina16 - Alcaidesa Beach | 14.2 km |
Return & Value appreciation
Annual return
1.34%
5 Year Return
6.70%
10 Year Return
13.40%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained new development villas tend to appreciate steadily.
- Local market trends in 2027: Growing demand for coastal properties in Spain, especially near beaches.
- Property type: Detached villas are highly desirable for privacy and space.
- Economic outlook in 2027: Expected moderate growth in Spain, supporting property appreciation.
- Demographic developments: Increasing interest from expatriates and retirees seeking coastal living.
- Infrastructure plans in 2027: Planned improvements in transportation and amenities in La Duquesa.
- Historical WOZ value trends: Consistent increase in property values in the region over recent years.
Possible improvements
- Adding smart home technology
- Upgrading kitchen and bathroom fixtures
- Enhancing outdoor landscaping and lighting
- Installing energy-efficient systems
- Adding a home gym or wellness area
Description
Discover exquisite new development villas in La Duquesa, Spain, offering modern luxury just 150 meters from the beach. These high-quality detached villas boast 4 spacious bedrooms, all en suite, and 3 elegant bathrooms, perfect for family living or investment. Each villa spans approximately 265m² of thoughtfully designed living space, featuring an open-plan living, dining, and kitchen area that opens to private gardens and a sparkling swimming pool—ideal for outdoor entertaining.
Location
Similar properties in La Duquesa
Interested in this property?
Register your interest and we'll connect you directly with the seller. No obligations.
Sign up and register interestNightly rates in the area
Questions? Chat with us!