You have reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
131 m²
Surface area
€
€4121
Price per m²
House
Property type
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, golf courses, and leisure facilities.
- Energy-efficient features and modern design.
- Secure community environment.
- Potential for rental income, especially as a holiday destination.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €68,60 | Bungalow between two seas. Private terrace | 4.8 km |
| €50,43 | La Casa Naranja BG | 5.1 km |
| €57,20 | Dancing Queen | 5.4 km |
| €106,40 | Sunny House. Heated and private pool. | 5.8 km |
| €117,40 | CaboRoig 3 bedroom. VT-483190-A (License) | 7.6 km |
| €159,80 | Beautiful villa with lovely private pool | 7.9 km |
| €83 | Sunny house in a very quiet area on the beach | 13.1 km |
| €187,20 | Stunning Villa with Private Heated Pool !! | 14.0 km |
| €80 | Apartment 50 mtrs from the beach | 15.7 km |
| €176,40 | Villa Almendro - Santa Rosalia Lake & Life | 16.8 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 construction with modern features enhances value.
- Local market trends in 2027: Growing demand for coastal properties in Spain.
- Property type: High-demand Mediterranean-style villas attract buyers.
- Economic outlook in 2027: Stable or improving economy supports property appreciation.
- Demographic developments: Increasing expatriate and retiree populations boost demand.
- Infrastructure plans in 2027: Improved transportation and amenities enhance attractiveness.
- Historical WOZ value trends: Consistent increase in property values in the region.
Possible improvements
- Adding a home automation system for increased convenience.
- Upgrading landscaping and outdoor amenities.
- Installing a solar heating system for the pool.
- Enhancing outdoor lighting and entertainment areas.
Risk level
Medium
(75% certainty)
Description
Experience luxurious living in Pilar de la Horadada, Spain, with these stunning Mediterranean-style villas. Located in the heart of the Costa Blanca, these brand-new 3-bedroom villas offer spacious living spaces, private pools, and expansive terraces with spectacular views. Designed for comfort and modern elegance, each villa features an open-concept living-dining area seamlessly connected to a private garden, perfect for outdoor entertaining. The ground floor hosts a master bedroom with an ensuite bathroom, while the upper level includes two double bedrooms, each with their own bathrooms, and a rooftop solarium ideal for relaxing or hosting gatherings. Energy-efficient features like photovoltaic solar panels, pre-installed air conditioning, double glazing, and built-in wardrobes enhance comfort and sustainability. Situated close to golf courses, beaches, and a variety of leisure facilities within a secure community, these villas in Pilar de la Horadada provide the perfect blend of tranquility and convenience. Whether you’re seeking a permanent residence or a holiday home, this property in Pilar de la Horadada, Spain, offers exceptional investment potential, charming coastal living, and easy access to the vibrant amenities of the Costa Blanca.
Location
Nightly rates in the area
Questions? Chat with us!