You can view 1 more properties. Log in for unlimited access.
4
Bedrooms
4
Bathrooms
132 m²
Surface area
€
€5644
Price per m²
House
Property type
+22 photos
Analysis
Price
€745.000
Own investment (30%)
€223.500
30% down payment of purchase price
Buyer costs
€74.500
Buyer costs: 10% of purchase price
Estimated nightly rate
€289,16
Expected occupancy rate
66%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€1.390,67
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€110
{% 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
-€375
Annual cleaning costs:€4500 (€375.00/month).Based on number of bedrooms.
Platform fees
-€870,73
{% trans '15% commission based on average fees from Booking.com
and Airbnb' %}
Municipal taxes
-€170,81
Municipal taxes for Pilar de La Horadada
Tax
(19%)
-€548,66
{% 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
€289,16
High season
€351
Mid season
€268,67
Low season
€0
Price determining factors
- Proximity to beaches and amenities increases desirability.
- Modern design and features attract higher-end buyers.
- Gated community with amenities adds value.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €138,20 | House by the sea Torre de la Horadada. Alicante. | 2.9 km |
| €174,40 | Fidalsa Famous Spot | 6.2 km |
| €382,40 | Luxury Villa w/ Heated Pool in Colinas Golf Resort | 6.6 km |
| €200 | Villa Mi Luna | 15.7 km |
| €170,20 | Rumoholidays Villa at 25 minutes from Torrevieja | 16.0 km |
| €172 | Villa in Santa RosalÃa Lake & Life Resort | 17.0 km |
| €134,80 | Rustic Chalet with Pool in Torrevieja | 17.2 km |
| €98,80 | Villa Serendipity (HHH) + Privat Pool | 17.6 km |
| €268 | Luxury Villa with private pool | 19.1 km |
| €268,40 | Beach Villa, huge private pool and garden | 19.6 km |
Return & Value appreciation
Annual return
12.56%
5 Year Return
62.80%
10 Year Return
125.60%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: The property appears modern and well-maintained, which supports steady appreciation.
- Local market trends in 2027: The Spanish coastal real estate market has shown resilience and growth, especially in desirable areas like Pilar de La Horadada.
- Property type: Villas tend to appreciate well due to high demand for luxury and holiday homes.
- Economic outlook in 2027: Spain's economy is expected to continue recovering, boosting property values.
- Demographic developments: Increasing demand from expatriates and retirees supports long-term appreciation.
- Infrastructure plans in 2027: Ongoing improvements in transportation and amenities enhance property appeal.
- Historical WOZ value trends: Consistent increases in property taxes indicate rising property values.
Possible improvements
- Adding a swimming pool or upgrading existing features.
- Enhancing outdoor landscaping and outdoor living spaces.
- Installing solar panels for energy efficiency.
- Modernizing kitchen and bathrooms further.
Risk level
Medium
(85% certainty)
Description
Experience coastal living at its finest with this newly built 4-bedroom villa in Pilar de La Horadada, Spain. Located just 800 meters from pristine beaches, this modern Spanish villa offers spacious living with 115 sqm of well-designed interior space. The property features three stylish bathrooms, a contemporary open-plan kitchen and lounge, and a generous 97 sqm outdoor terrace—ideal for entertaining or relaxing under the sun. Enjoy panoramic views from your private solarium and unwind in the beautifully landscaped garden. Situated within a secure gated community, residents benefit from a communal swimming pool, dedicated parking, pre-installed air conditioning, and an on-site gym, making this villa perfect for both holiday getaways and permanent residence.
Location
Nightly rates in the area
Questions? Chat with us!