You can view 1 more properties. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
131 m²
Surface area
€
€4121
Price per m²
House
Property type
+8 photos
Analysis
Price
€539.900
Own investment (30%)
€161.970
30% down payment of purchase price
Buyer costs
€53.990
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
-€1.007,81
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€109,17
{% 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
-€127,23
Municipal taxes for Pilar de La Horadada
Tax
(19%)
-€109,70
{% 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
- Proximity to beaches and amenities increases desirability.
- Modern design and private pools add premium value.
- Potential for holiday rental income enhances investment appeal.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €124,40 | CHALET 6 METERS FROM THE SEA. Free WiFi | 3.6 km |
| €106,40 | Sunny House. Heated and private pool. | 5.8 km |
| €126,17 | Villa_Oasis Hill. 3 bedrooms with 2 bathrooms | 6.6 km |
| €117,40 | CaboRoig 3 bedroom. VT-483190-A (License) | 7.6 km |
| €83 | Sunny house in a very quiet area on the beach | 13.1 km |
| €170,40 | Edelweiss | 17.1 km |
| €134,80 | Casa Olivia with pool heating | 17.5 km |
| €123,40 | Modern Villa | Private Swimming Pool | 400 m Beach | 18.4 km |
| €113 | Villa by the sea with jacuzzi, garden & park view | 19.5 km |
| €68,20 | Chalet - Sunset view By Watermelon | 19.9 km |
Return & Value appreciation
Annual return
3.46%
5 Year Return
17.30%
10 Year Return
34.60%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: New build villas are in excellent condition, which positively influences appreciation.
- Local market trends in 2027: Growing demand for coastal properties on the Costa Blanca due to tourism and expatriate influx.
- Property type: Villas with private pools and terraces are highly desirable, supporting higher ROI.
- Economic outlook in 2027: Spain's economy is expected to stabilize with moderate growth, supporting real estate appreciation.
- Demographic developments: Increasing number of retirees and holidaymakers in the region boost property demand.
- Infrastructure plans in 2027: Ongoing improvements in transportation, healthcare, and amenities enhance property value.
- Historical WOZ value trends: Consistent increase in property taxes indicates rising property values.
Possible improvements
- Adding solar panels for energy efficiency.
- Upgrading kitchen and bathroom fixtures.
- Landscaping to enhance curb appeal.
- Installing smart home technology.
Risk level
Medium
(78% certainty)
Description
Discover luxurious new build villas in Pilar de La Horadada, Spain, perfectly situated on the Costa Blanca. These modern villas in Pilar de La Horadada offer 110 sqm of elegant living space across two floors, featuring bright, open-plan interiors with terraces, a rooftop solarium, and a private designer pool. Each villa includes a spacious living-dining area that flows seamlessly into a landscaped garden, a contemporary kitchen, and three double bedrooms with en-suite bathrooms—ideal for family living or holiday rentals. Located just 800 meters from pristine beaches, these properties in Pilar de La Horadada provide the perfect Mediterranean lifestyle with proximity to shops, schools, and recreational facilities. Gated access, parking, and pre-installed air conditioning add to the comfort and convenience of these exclusive homes.
Location
Nightly rates in the area
Questions? Chat with us!