Log in for unlimited access to property analyses. Log in
3
Bedrooms
3
Bathrooms
247 m²
Surface area
€
€4150
Price per m²
House
Property type
+19 photos
Analysis
Price
€1.025.000
Own investment (30%)
€307.500
30% down
payment of purchase price
Buyer costs (10%)
€102.500
10% of purchase price
Estimated nightly rate
€197,62
Expected occupancy rate
74%
Gross rental p/m
€4.448,10
Gross rental income per year: €
53.377,20
Mortgage interest rate (%)
Monthly mortgage = interest on the loan + linear repayment per year. Changing the term updates the annual repayment automatically.
Mortgage term (years)
Repayment (per year)
€
Total mortgage costs
-€1.913,33
Maintenance costs
-€205,83
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
-€333,33
Annual cleaning costs: €4000
(€333,33/month). Based on number of bedrooms.
Platform fees
-€667,22
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€194,01
Municipal taxes for Las Chapas
Tax
(19%)
-€215,53
This is the VAT percentage you pay in the country of the property.
If you are a EU resident, you pay 19% VAT.
Cashflow p.m.
€918,85
Earned back in
Time to earn back own investment + buyer costs.
37.2 jaar
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€197,62
High season
€242
Mid season
€195,58
Low season
€163
Price determining factors
- Proximity to beaches and scenic views.
- Luxury features such as private pool, outdoor kitchen, and cinema room.
- Size of the property and outdoor space.
- High-quality interior finishes and modern design.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €260,80 | Andalusian Villa with views, Pool, Garden & BBQ | 25.2 km |
| €185 | Villa La Guirnalda private pool/wifi/barbecue | 19.5 km |
| €166,20 | Seaview house: Rooftop pool,gameroom, parking|REMS | 14.6 km |
| €92,80 | House Technology Park, luxury for you! | 11.1 km |
| €211,20 | Luxury attached Villa La Biznaga | 2.1 km |
| €226,80 | Bright Classic House Near La Malagueta | REMS | 3.5 km |
| €217 | Fabulous Villa,private pool, stunning views,Malaga | 11.3 km |
| €236,60 | Casa Bryn Gwyn Beautiful Holiday Villa | 27.7 km |
| €147 | WintowinRentals House with Private Pool in Rincón | 15.2 km |
| €142,71 | Las Brisas-A private slice of Andalusian Paradise. | 21.4 km |
Return & Value appreciation
Annual return
2.69%
5 Year Return
13.45%
10 Year Return
26.90%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained with modern amenities, likely to attract higher value appreciation.
- Local market trends in 2027: Expected to be positive due to increasing demand for coastal properties.
- Property type: Detached villa generally appreciates well due to privacy and land ownership.
- Economic outlook in 2027: Favorable, with growth in tourism and real estate sectors boosting property values.
- Demographic developments: Growing expatriate and retiree populations increasing demand for luxury coastal homes.
- Infrastructure plans in 2027: Planned improvements in transportation and local amenities will enhance property appeal.
- Historical WOZ value trends: Consistent increase over recent years, indicating rising property values.
Possible improvements
- Upgrade kitchen appliances and fixtures.
- Modernize bathrooms for increased luxury appeal.
- Enhance outdoor landscaping and garden features.
- Add smart home automation systems.
- Improve energy efficiency with solar panels or insulation.
Full property analysis
Log in to view cashflow, ROI and rental estimates for this deal.
View analysisDescription
Discover this exquisite detached villa in the highly sought-after beachside area of El Rosario, Las Chapas, Spain. Perfectly positioned just steps from the pristine beaches of Las Chapas, this stunning property offers a spacious 520 m² plot with a 220 m² modern living space. Featuring three spacious bedrooms and three luxurious bathrooms across two levels, this Las Chapas villa provides both comfort and privacy. The basement includes a convenient guest bedroom with an en-suite bathroom and a dedicated cinema room, ideal for entertainment and relaxation. The outdoor area boasts a private swimming pool surrounded by lush gardens, a covered terrace perfect for outdoor dining, and a built-in outdoor kitchen and barbecue area—ideal for hosting family and friends. Additionally, the property includes private parking within the premises, ensuring convenience and security. This Las Chapas villa in Spain combines prime location with elegant design, making it an exceptional investment opportunity or a perfect family home in the peaceful beachside community of Las Chapas, Spain. Experience the best of coastal living with this unique property, just minutes from local amenities, vibrant beaches, and the scenic beauty of Las Chapas.
Location
Similar properties in Las Chapas
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!