You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
113 m²
Surface area
€
€4319
Price per m²
House
Property type
+5 photos
Analysis
Price
€488.000
Own investment (30%)
€146.400
30% down
payment of purchase price
Buyer costs (10%)
€48.800
10% of purchase price
Estimated nightly rate
€132,10
Expected occupancy rate
58%
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
-€910,93
Maintenance costs
-€94,17
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
-€349,57
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€116,20
Municipal taxes for Orihuela
Tax
(19%)
-€99,99
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
€132,10
High season
€164
Mid season
€128,17
Low season
€108
Price determining factors
- Property condition: High-quality finishes and features increase value.
- Local market trends in 2027: Rising property prices in Orihuela and Costa Blanca.
- Property type: Single-storey villa with private pool and outdoor space, which is highly desirable.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €185,60 | Villa El Loto Blanco | 16.2 km |
| €150,33 | Villa Lindal - upper part of Ciudad Quesada. | 20.4 km |
| €196,40 | La Manzana - Villa with Private Pool | 12.3 km |
| €246,60 | Exclusive New build Villa with jacuzzi and pool | 18.7 km |
| €98,40 | Nature Views Luxury Villa - 3BR en Pool | 22.3 km |
| €379 | Beautiful 220m2 Villa, heated pool, great views! | 20.9 km |
| €117,40 | Cabo Roig La Zenia 3 bedroom, pool, roof terrace | 25.9 km |
| €131,29 | 3 Bedrm Villa with pool - Costa Blanca | 18.9 km |
| €177 | Modern garden villa with private heated pool | 20.3 km |
| €110,86 | Villa Valerie | 20.7 km |
Return & Value appreciation
Annual return
2.62%
5 Year Return
13.10%
10 Year Return
26.20%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained with modern finishes, which supports steady appreciation.
- Local market trends in 2027: Expected growth due to increasing demand for holiday and retirement homes in Costa Blanca.
- Property type: Villa with private amenities, appealing to high-end buyers and investors.
Possible improvements
- Adding a solar heating system to reduce energy costs.
- Upgrading kitchen appliances and fixtures.
- Enhancing outdoor landscaping and garden features.
- Installing smart home technology for increased convenience.
Description
Experience modern living in this stunning single-storey villa in Orihuela, Spain, offering the perfect blend of comfort, style, and outdoor leisure. This contemporary Orihuela villa features three spacious bedrooms, two elegant bathrooms, and a seamless indoor-outdoor flow, making it an ideal home for those seeking a practical yet luxurious residence on Spain's Costa Blanca. The private pool provides a refreshing escape during warm Mediterranean summers, while the expansive green areas create a tranquil environment. Enjoy added security with a video intercom and convenience with private parking. Inside, the villa boasts ducted air conditioning, underfloor heating in the bathrooms, and high-quality finishes throughout, including an independent utility room for enhanced practicality. The sunny solarium invites you to unwind and soak up the Spanish sun, perfect for relaxation or entertaining guests. Situated in Orihuela, one of Spain’s most charming and historically rich cities, this property offers easy access to beautiful beaches, vibrant local culture, and Alicante’s international airport. Whether you’re looking for a peaceful retreat or a smart investment in Spain’s thriving real estate market, this Orihuela villa combines style, comfort, and prime location, making it a compelling choice for buyers seeking a home on Spain's Costa Blanca.
Location
Similar properties in Orihuela
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!