You reached your limit. Log in for unlimited access.
6
Bedrooms
5
Bathrooms
750 m²
Surface area
€
€3800
Price per m²
House
Property type
+31 photos
Analysis
Price
€2.850.000
Own investment (30%)
€855.000
30% down
payment of purchase price
Buyer costs (10%)
€285.000
10% of purchase price
Estimated nightly rate
€565,50
Expected occupancy rate
50%
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
-€5.320
Maintenance costs
-€625
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/month). Based on number of bedrooms.
Platform fees
-€1.290,05
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€456,62
Municipal taxes for Marbella
Tax
(19%)
-€101,39
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
€565,50
High season
€827
Mid season
€548,33
Low season
€392
Price determining factors
- Luxury features and recent renovation.
- Sea view and private landscaped garden.
- Indoor heated pool and modern kitchen.
- Prime location in Marbella, Costa del Sol.
- High-end amenities and spacious layout.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €434,20 | Villa El Mirador | 1.2 km |
| €2.271 | Extraordinary Villa i Marbella | 3.6 km |
| €847,40 | Renovated villa next to the beach and Puerto Banús | 5.5 km |
| €786,40 | Boutique villa, 12-15 guests, near Puerto Banús | 7.5 km |
| €942,80 | 6 Bedroom luxury villa with infinity heated pool | 19.5 km |
| €496,80 | Luxury Villa: Heated Pool & Sea Views, Near Beach | 20.6 km |
| €1.399 | Bali-Style Villa/Sea Views, Heated Pool, Sleeps 15 | 22.4 km |
| €1.331 | Vacation Marbella w/Pool, Billard, Cine, BBQ, Golf | 10.7 km |
| €469 | 6 BDRM Golfside Luxury Villa w/ Pool & Jacuzzi | 17.4 km |
| €800 | ⚡ Beach side w/ heated pool, bbq, central heating | 10.0 km |
Return & Value appreciation
Annual return
0.46%
5 Year Return
2.30%
10 Year Return
4.60%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Recently renovated, high-quality finishes increase value.
- Local market trends in 2027: Expected growth in luxury property demand on the Costa del Sol.
- Property type: Villa with luxury amenities appeals to high-net-worth individuals.
- Economic outlook in 2027: Favorable economic conditions in Spain and Europe support property appreciation.
- Demographic developments: Increasing number of affluent expatriates and retirees in Marbella.
- Infrastructure plans in 2027: Ongoing improvements in transportation and amenities enhance property appeal.
- Historical WOZ value trends: Consistent increase in property values in Marbella over the past decade.
Possible improvements
- Adding a rooftop terrace for panoramic views.
- Upgrading smart home technology.
- Expanding outdoor entertainment areas.
- Enhancing landscaping and outdoor lighting.
- Installing solar panels for energy efficiency.
Description
Experience luxury living in this recently renovated villa in the heart of Marbella, Spain. This stunning Marbella villa offers modern design, top-quality finishes, and spectacular sea views, making it an ideal choice for discerning buyers seeking a permanent residence or holiday home on the Costa del Sol. The spacious six-bedroom, five-bathroom villa spans 750 square meters and features a private landscaped garden, a heated indoor pool, and a fully equipped kitchen—perfect for entertaining and relaxation.
Location
Similar properties in Marbella
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!