You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
127 m²
Surface area
€
€5118
Price per m²
House
Property type
+13 photos
Analysis
Price
€650.000
Own investment (30%)
€195.000
30% down
payment of purchase price
Buyer costs (10%)
€65.000
10% of purchase price
Estimated nightly rate
€191,94
Expected occupancy rate
60%
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
-€1.213,33
Maintenance costs
-€105,83
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
-€525,44
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€150,62
Municipal taxes for La Villajoyosa / Vila Joiosa
Tax
(19%)
-€223,13
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
€191,94
High season
€273
Mid season
€184,08
Low season
€132
Price determining factors
- Property condition: Modern, high-quality finishes increase desirability.
- Local market trends in 2027: Strong tourism and expatriate influx.
- Property type: Premium apartments with luxury amenities.
- Economic outlook in 2027: Stable economic growth in Spain and Costa Blanca.
- Demographic developments: Rising number of foreign retirees and holidaymakers.
- Infrastructure plans in 2027: Enhanced connectivity and local services.
- Historical WOZ value trends: Consistent upward trend in property taxes.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €162,20 | Charming house in a quiet area near the sea | 17.1 km |
| €260,20 | Villa Paz | 19.0 km |
| €175,60 | Renovated house 1st line to the sea, stunning views. | 17.6 km |
| €207,40 | Mediterranean tropical house | 19.0 km |
| €131,20 | Chalet with direct access to Muchavista beach | 18.2 km |
| €413,20 | Villa Poniente Montiboli by Buccara | 1.7 km |
| €267,20 | Villa near golf course & heated pool | 7.2 km |
| €185,80 | Lovely Oasis La Familia - Premium. With 10m pool | 7.0 km |
| €187,60 | Restored 1930s home in Old Town. | 11.0 km |
| €145 | Uniquely designed house for 4 people near the sea (Altea) | 17.0 km |
Return & Value appreciation
Annual return
4.39%
5 Year Return
21.95%
10 Year Return
43.90%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained with modern amenities enhances value.
- Local market trends in 2027: Growing demand for coastal properties in Costa Blanca.
- Property type: Luxury apartments attract high-end buyers and renters.
- Economic outlook in 2027: Positive, with tourism and real estate sectors expected to grow.
- Demographic developments: Increasing interest from international buyers and retirees.
- Infrastructure plans in 2027: Improved transportation and local amenities boost attractiveness.
- Historical WOZ value trends: Steady increase indicating rising property values.
Possible improvements
- Upgrade kitchen appliances and fixtures.
- Add smart home technology for enhanced security and convenience.
- Improve outdoor terraces with additional landscaping or furniture.
- Renovate bathrooms with modern fixtures.
- Enhance energy efficiency with solar panels or better insulation.
Description
Experience luxurious Mediterranean living with this stunning development of 164 modern two-bedroom apartments in La Villajoyosa, Spain. Designed for comfort and harmony with nature, each residence features spacious terraces offering breathtaking sea views, a contemporary kitchen with an island, and luxurious amenities including a relaxing jacuzzi and video intercom for enhanced security. Residents can indulge in exclusive facilities such as an infinity rooftop pool, heated community pools, a children’s pool, a fully-equipped gym, outdoor calisthenics, and lush landscaped gardens. The vibrant coastal town of La Villajoyosa, known for its colorful streets and tranquil coves, is just minutes away, providing the perfect blend of traditional charm and modern convenience. Located on Spain’s renowned Costa Blanca, this property offers easy access to Alicante’s cultural scene, shopping, and dining options, making it an ideal investment or holiday retreat. Discover the best of Mediterranean lifestyle, scenic beauty, and exceptional amenities in La Villajoyosa’s premier residential community.
Location
Similar properties in La Villajoyosa / Vila Joiosa
4.05% ROI per year
House in La Villajoyosa / Vila Joiosa, 3 bedrooms, 112 m²
La Villajoyosa / Vila Joiosa, Spain
€686.000
€925,06/pm
112 m²
3 bed
3 bath
0.99% ROI per year
House in La Villajoyosa / Vila Joiosa, 2 bedrooms, 201 m²
La Villajoyosa / Vila Joiosa, Spain
€520.000
€171,39/pm
201 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!