You have reached your limit. Log in for unlimited access.
5
Bedrooms
3
Bathrooms
305 m²
Surface area
€
€4574
Price per m²
House
Property type
+15 photos
Analysis
Price
€1.395.000
Own investment (30%)
€418.500
30% down payment of purchase price
Buyer costs
€139.500
Buyer costs: 10% of purchase price
Estimated nightly rate
€484,95
Expected occupancy rate
54%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€2.604
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€254,17
{% 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
-€375
Annual cleaning costs:€4500 (€375.00/month).Based on number of bedrooms.
Platform fees
-€1.194,80
{% trans '15% commission based on average fees from Booking.com
and Airbnb' %}
Municipal taxes
-€229,89
Municipal taxes for Cabopino
Tax
(19%)
-€628,41
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
€484,95
High season
€653
Mid season
€459,58
Low season
€259
Price determining factors
- Property condition: Modern, high-quality materials.
- Local market trends in 2027: Rising luxury property prices.
- Property type: Premium villa with sea views.
- Economic outlook in 2027: Stable economic environment.
- Demographic developments: Growth in affluent demographics.
- Infrastructure plans in 2027: Enhanced connectivity and services.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €553,60 | Beautiful villa with sea view for 14 persons | 4.0 km |
| €388,86 | Spacious Modern Villa with heated pool in Marbella | 6.6 km |
| €499,29 | Luxury 5 bed Villa -Heated pool | 20.6 km |
| €474,80 | 10-12 beds, pool, golf, party, group Location! | 19.7 km |
| €440,60 | Marbella Club Villa with Beautiful Heated Pool | 17.6 km |
| €272,80 | VILLA WITH POOL AND SPECTACULAR VIEWS | 21.3 km |
| €364 | Casa Isa - Marbellamar | 15.5 km |
| €312,20 | Hill Villa Higueron Reserve | 16.7 km |
| €621,40 | Villa Holivista | 18.7 km |
| €1.321,60 | 5* Beachfront Villa, SAUNA & Infrared, Heated Pool | 5.6 km |
Return & Value appreciation
Annual return
5.76%
5 Year Return
28.80%
10 Year Return
57.60%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained, modern finishes enhance value.
- Local market trends in 2027: Growing demand for luxury coastal properties.
- Property type: High-end villa attracts affluent buyers.
- Economic outlook in 2027: Positive economic growth supports real estate appreciation.
- Demographic developments: Increasing number of wealthy expatriates and retirees.
- Infrastructure plans in 2027: Upgrades to transportation and amenities boost desirability.
- Historical WOZ value trends: Consistent increase indicating rising property values.
Possible improvements
- Adding a solar heating system for the pool.
- Upgrading the outdoor entertainment area.
- Implementing smart home automation features.
- Enhancing landscaping for better curb appeal.
- Renovating bathrooms and kitchen for modern aesthetics.
Description
Discover this exceptional semi-detached villa in Cabopino, Spain, offering breathtaking panoramic views of the Mediterranean Sea and the lush Cabopino Golf Course. Situated within the prestigious gated community of Green Hill Marbella, this luxury property combines modern elegance with natural beauty, creating a private oasis of tranquility and sophistication. The spacious open-plan kitchen and living area serve as the home's centerpiece, perfect for entertaining and daily living. Upstairs, three stylish bedrooms include a master suite with a private balcony, a walk-in closet, and a spa-inspired ensuite bathroom, while two additional bedrooms share a contemporary bathroom. The lower level, accessible at street level, features a versatile garage and storage space. Outside, the meticulously maintained garden and heated, partially shaded pool provide an idyllic setting for relaxation and outdoor gatherings. Enjoy sea views from the BBQ area and dine al fresco under the warm Marbella sun. Located in the sought-after Cabopino region of Marbella East, renowned for its marina, sandy beaches, and world-class golf courses, this villa offers the perfect blend of coastal leisure and upscale living. Whether as a permanent residence or a high-end rental investment, this property in Cabopino, Spain, delivers unmatched luxury, privacy, and prime location.
Location
Nightly rates in the area
Questions? Chat with us!