You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
123 m²
Surface area
€
€5033
Price per m²
Apartment
Property type
+15 photos
Analysis
Price
€619.000
Own investment (30%)
€185.700
30% down
payment of purchase price
Buyer costs (10%)
€61.900
10% of purchase price
Estimated nightly rate
€185,60
Expected occupancy rate
63%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage interest rate (%)
Monthly mortgage = interest on the loan + linear repayment per year. Changing the term updates the annual repayment automatically.
Mortgage term (years)
Repayment (per year)
€
Total mortgage costs
-€1.155,47
Maintenance costs
-€102,50
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
-€533,48
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€123
Municipal taxes for Estepona
Tax
(19%)
-€248,67
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.
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€185,60
High season
€251
Mid season
€179,75
Low season
€140
Price determining factors
- Property condition: Modern, high-end finishes.
- Local market trends in 2027: Rising property values in Estepona and Costa del Sol.
- Property type: Luxury, sought-after location, scenic views.
- Economic outlook in 2027: Stable growth supporting property appreciation.
- Demographic developments: Growing expatriate community and retirees.
- Infrastructure plans in 2027: Enhanced connectivity and local amenities.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €185 | Entire House with Terrace in Marbella | 21.4 km |
| €382,40 | Three bed house with pool 50 metres from the beach | 16.5 km |
| €175 | Chic 3BR Townhouse on the Beach + Pool + Parking | 10.5 km |
| €281,20 | Ocean Front Villa w/Private Pool | 10.5 km |
| €421 | Calm Villa · Private Infinity Pool | 7.9 km |
| €159,80 | Lucia's home, beach and mountains. | 11.3 km |
| €294,40 | Villa with pool near the beach for families | 3.8 km |
| €195,20 | Justine's Houses - Casa Carmen | 18.0 km |
| €125,60 | Beautiful house with a private pool. | 18.5 km |
| €147,20 | Casa Azul | 18.6 km |
Return & Value appreciation
Annual return
5.14%
5 Year Return
25.70%
10 Year Return
51.40%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained, modern design, high-quality materials.
- Local market trends in 2027: Expected growth due to tourism and foreign investment.
- Property type: Luxury apartment with sea views and amenities.
- Economic outlook in 2027: Positive, driven by tourism, real estate, and regional development.
- Demographic developments: Increasing demand from expatriates and retirees.
- Infrastructure plans in 2027: Improved transportation, new roads, and amenities enhancing accessibility.
Possible improvements
- Upgrade interior finishes and appliances to premium quality.
- Add smart home technology for increased appeal.
- Enhance outdoor spaces with landscaping or additional terraces.
- Improve energy efficiency with solar panels or better insulation.
- Renovate bathrooms and kitchens for a more luxurious feel.
Risk assessment
Overall risk: Low| Criterion | Level | Score | Explanation |
|---|---|---|---|
| Location quality | Low | 20 | Prime location in Estepona's sought-after New Golden Mile. |
| Tenant demand | Medium | 50 | High demand from holidaymakers and expatriates, but seasonal fluctuations exist. |
| Cash flow stability | Medium | 55 | Steady rental income expected, but dependent on market conditions. |
Description
Experience the epitome of Mediterranean living with this exclusive property in Estepona, Spain, nestled on the picturesque New Golden Mile. These modern, sustainable homes offer breathtaking sea views, spacious 2-3 bedroom layouts, and luxurious amenities designed for comfort and style. Each residence features expansive terraces, panoramic penthouse solariums, and private gardens, perfect for soaking up the Mediterranean sunshine. Large windows and shaded exteriors ensure abundant natural light, creating bright, airy interiors inspired by Mediterranean heritage and eco-friendly architecture. Surrounded by lush landscaped gardens and vibrant communal spaces, this development harmonizes luxury with nature, offering spectacular views of the sea and Sierra Bermeja mountains. Located in Estepona, a charming Costa del Sol town renowned for its high-quality golf courses, pristine beaches, and lively cultural scene, this property provides an ideal setting for permanent residence or investment. With easy access to Marbella, Puerto Banús, and Málaga Airport, enjoy the perfect blend of coastal tranquility and cosmopolitan convenience in Spain’s sought-after Estepona region.
Location
Similar properties in Estepona
2.36% ROI per year
Apartment in Estepona, 2 bedrooms, 106 m²
Estepona, Spain
€619.000
€486,15/pm
106 m²
2 bed
2 bath
2.28% ROI per year
Apartment in Estepona, 2 bedrooms, 101 m²
Estepona, Spain
€620.000
€470,80/pm
101 m²
2 bed
2 bath
4.49% ROI per year
Apartment in Estepona, 3 bedrooms, 132 m²
Estepona, Spain
€630.000
€941,97/pm
132 m²
3 bed
3 bath
6.09% ROI per year
Apartment in Estepona, 4 bedrooms, 110 m²
Estepona, Spain
€630.000
€1.279,26/pm
110 m²
4 bed
2 bath
3.62% ROI per year
Apartment in Estepona, 3 bedrooms, 232 m²
Estepona, Spain
€630.000
€760,45/pm
232 m²
3 bed
2 bath
2.12% ROI per year
Apartment in Estepona, 2 bedrooms, 113 m²
Estepona, Spain
€630.000
€444,82/pm
113 m²
2 bed
2 bath
4.02% ROI per year
Apartment in Estepona, 3 bedrooms, 107 m²
Estepona, Spain
€630.000
€844,82/pm
107 m²
3 bed
2 bath
4.36% ROI per year
Apartment in Estepona, 3 bedrooms, 141 m²
Estepona, Spain
€600.000
€872,40/pm
141 m²
3 bed
2 bath
2.50% ROI per year
Apartment in Estepona, 2 bedrooms, 103 m²
Estepona, Spain
€599.000
€498,62/pm
103 m²
2 bed
2 bath
2.52% ROI per year
Apartment in Estepona, 2 bedrooms, 95 m²
Estepona, Spain
€599.000
€502,30/pm
95 m²
2 bed
2 bath
Interested in this property?
Register your interest and we'll connect you directly with the seller. No obligations.
Sign up and register interestLog in to view this deal
Get instant access to the best real estate deals
New to SpotEstate? Log in with your Google account or create an account and get access to:
- More profitable deals
- Cashflow calculations
- Extensive ROI calculations & predictions
Nightly rates in the area
Questions? Chat with us!