You can view 1 more properties. Log in for unlimited access.
5
Bedrooms
5
Bathrooms
595 m²
Surface area
€
€5378
Price per m²
House
Property type
+9 photos
Analysis
Price
€3.200.000
Own investment (30%)
€960.000
30% down payment of purchase price
Buyer costs
€320.000
Buyer costs: 10% of purchase price
Estimated nightly rate
€749,50
Expected occupancy rate
55%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€5.973,33
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€495,83
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 (€375.00/month).Based on number of bedrooms.
Platform fees
-€1.880,78
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€511,17
Municipal taxes for Marbella
Tax
(19%)
-€627,46
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.
Interested?
Log in now to contact the seller directly
Log inNightly Rates
Estimated nightly rate
€749,50
High season
€985
Mid season
€706,75
Low season
€547
Price determining factors
- High-end finishes and modern design attract premium pricing.
- Prime location in Marbella with sea and mountain views.
- Large plot size and outdoor living spaces add value.
- Proximity to amenities, beaches, and golf courses.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €553,60 | Beautiful villa with sea view for 14 persons | 16.9 km |
| €388,86 | Spacious Modern Villa with heated pool in Marbella | 6.8 km |
| €448 | Vacation Marbella I Biohacking, Golf-Front, Ibiza | 11.4 km |
| €1.103,60 | Vacation Marbella I TOP1, Hidden Gem, Luxury, View | 16.0 km |
| €499,29 | Luxury 5 bed Villa -Heated pool | 7.4 km |
| €474,80 | 10-12 beds, pool, golf, party, group Location! | 7.0 km |
| €440,60 | Marbella Club Villa with Beautiful Heated Pool | 4.5 km |
| €568 | Luxury Villa• Sea View • 2 pools • Spa • Casa Iris | 21.0 km |
| €272,80 | VILLA WITH POOL AND SPECTACULAR VIEWS | 9.6 km |
| €364 | Casa Isa - Marbellamar | 2.4 km |
Return & Value appreciation
Annual return
2.51%
5 Year Return
12.55%
10 Year Return
25.10%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained modern villa with high-end finishes enhances value growth.
- Local market trends in 2027: Expected continued demand for luxury properties in Marbella, driven by international buyers.
- Property type: Luxury villa in a prestigious area attracts high-net-worth individuals, supporting appreciation.
- Economic outlook in 2027: Stable or growing economy in Spain and Europe, boosting real estate investments.
- Demographic developments: Increasing number of affluent expatriates and retirees in Marbella.
- Infrastructure plans in 2027: Ongoing improvements in transportation, amenities, and services in Marbella and Xarblanca neighborhood.
- Historical WOZ value trends: Consistent increase in property values and WOZ assessments in Marbella's luxury segment.
Possible improvements
- Adding a swimming pool or spa area.
- Upgrading smart home technology.
- Enhancing outdoor landscaping and garden features.
- Installing solar panels for energy efficiency.
Description
Discover an exclusive off-plan villa project in the prestigious Xarblanca neighborhood of Marbella, Spain. This luxurious turnkey villa offers a seamless blend of modern design, cutting-edge technology, and outdoor living, perfect for discerning buyers seeking a premium Marbella property. Situated on a spacious 1,025 m² plot, this contemporary villa spans 595 m² across two levels, complemented by a stunning 541 m² solarium with breathtaking mountain and sea views. Featuring five spacious bedrooms and five elegant bathrooms, the residence includes an open-plan, fully equipped kitchen integrated into bright, airy living spaces, ideal for family living and entertaining.
Location
Similar properties in Marbella
Nightly rates in the area
Questions? Chat with us!