You can view 2 more properties. Log in for unlimited access.
2
Bedrooms
2
Bathrooms
94 m²
Surface area
€
€5213
Price per m²
House
Property type
+5 photos
Analysis
Price
€490.000
Own investment (30%)
€147.000
30% down payment of purchase price
Buyer costs
€49.000
Buyer costs: 10% of purchase price
Estimated nightly rate
€85,03
Expected occupancy rate
67%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€914,67
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€78,33
{% 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
-€291,67
Annual cleaning costs:€3500 (€291.67/month).Based on number of bedrooms.
Platform fees
-€259,93
{% trans '15% commission based on average fees from Booking.com
and Airbnb' %}
Municipal taxes
-€116,62
Municipal taxes for Pilar de la Horadada
Tax
(19%)
-€13,61
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
€85,03
High season
€111
Mid season
€82,33
Low season
€65
Price determining factors
- Property condition: The high-end finishes and new build status support premium pricing.
- Local market trends in 2027: Growing demand for luxury coastal properties will likely sustain or increase prices.
- Property type: Villas in gated communities command higher prices due to privacy and amenities.
- Economic outlook in 2027: Economic stability and growth will support property prices.
- Demographic developments: An increase in affluent residents and holidaymakers will drive prices.
- Infrastructure plans in 2027: Enhanced infrastructure will make properties more attractive and maintain their value.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €170,20 | Relaxation on the Costa Calida | 13.0 km |
| €116 | Villa with private pool | 12.5 km |
| €146,20 | Villa with sea views | 8.5 km |
| €75,33 | with fantastic views of the orange orchard! | 12.2 km |
| €112 | Luxury and Modern Penthouse + Roof Terrace with Sea View | 10.8 km |
| €96,40 | Rooftop Sea Views · Quiet Gated Community · Pools | 6.6 km |
| €94,80 | Apartment with Roof Terrace and Heated Pool | 13.4 km |
| €86,80 | Mar & Relax | 7.8 km |
| €89 | Design Chalet mit grosser Terrasse nah Strand | 17.1 km |
| €91 | Sunlit Bungalow with Private Garden | 18.8 km |
Return & Value appreciation
Annual return
0.47%
5 Year Return
2.35%
10 Year Return
4.70%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: The property appears to be new and modern, which typically supports higher appreciation.
- Local market trends in 2027: The Costa Blanca region has a strong tourism and expatriate community, likely supporting property value growth.
- Property type: Luxury villas tend to appreciate well due to their exclusivity and demand among high-end buyers.
- Economic outlook in 2027: Spain's economy is expected to recover and grow, positively impacting real estate prices.
- Demographic developments: Increasing foreign investment and retirees moving to Spain could boost demand.
- Infrastructure plans in 2027: Ongoing improvements in transportation, healthcare, and amenities will enhance property appeal.
- Historical WOZ value trends: Historically, WOZ values in the region have shown steady growth, indicating a stable market.
Possible improvements
- Adding a solar heating system for the pool.
- Upgrading interior furnishings to high-end designer brands.
- Installing smart home automation systems.
- Enhancing outdoor landscaping and lighting.
- Adding a covered outdoor dining area or pergola.
Description
Discover this exquisite new luxury villa in Pilar de la Horadada, Spain, offering the perfect blend of modern elegance and tranquil coastal living. This bespoke 2-bedroom, 3-bathroom villa boasts 94m² of thoughtfully designed living space with high-end finishes, ideal for those seeking a premium property in the Costa Blanca. Nestled in a secure gated community, the villa features a private pool, landscaped garden, and luxurious amenities including a sauna, gym, and guest facilities. Its prime location provides easy access to pristine beaches, golf courses, shopping centers, and local schools, making it an exceptional investment opportunity or holiday retreat. Enjoy year-round comfort with underfloor heating, air conditioning, double glazing, and sustainable solar panels. Additional conveniences include a private underground parking, lift, satellite TV, and basement storage. Perfectly positioned in Pilar de la Horadada, this new build offers a unique chance to own a modern, elegant home on Spain’s stunning Costa Blanca, ideal for both permanent residence and holiday rentals.
Location
Nightly rates in the area
Questions? Chat with us!