You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
115 m²
Surface area
€
€4304
Price per m²
House
Property type
+13 photos
Analysis
Price
€495.000
Own investment (30%)
€148.500
30% down
payment of purchase price
Buyer costs (10%)
€49.500
10% of purchase price
Estimated nightly rate
€134,46
Expected occupancy rate
61%
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
-€924
Maintenance costs
-€95,83
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
-€374,22
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€117,69
Municipal taxes for Pilar de La Horadada
Tax
(19%)
-€123,45
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
€134,46
High season
€173
Mid season
€129,58
Low season
€106
Price determining factors
- Proximity to beaches and amenities: High demand for seaside properties.
- Property condition: New construction minimizes immediate maintenance costs.
- Local market trends: Rising property prices in Costa Blanca region.
- Economic outlook: Positive economic indicators support property value growth.
- Demographic developments: Growing expatriate and retiree population.
- Infrastructure plans: Planned improvements enhance property appeal.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €150,33 | Villa Lindal - upper part of Ciudad Quesada. | 21.1 km |
| €231,40 | Fidalsa 5 Stars Sea Views | 23.4 km |
| €196,40 | La Manzana - Villa with Private Pool | 14.4 km |
| €246,60 | Exclusive New build Villa with jacuzzi and pool | 16.1 km |
| €116,43 | Sunny stay at Casa Corten with Private pool. | 21.8 km |
| €121 | Very nice beachfront house. | 25.2 km |
| €119,20 | Villa-Capricho Playa - ParqueMar. VT-480073-A | 19.5 km |
| €98,40 | Nature Views Luxury Villa - 3BR en Pool | 10.4 km |
| €96 | Casa Midu, Beachhouse 450 meters beach lo Sola | 16.8 km |
| €216,40 | Dreamscape Villa by Fidalsa | 18.5 km |
Return & Value appreciation
Annual return
3.19%
5 Year Return
15.95%
10 Year Return
31.90%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: New build with modern amenities and high-quality finishes enhances value appreciation.
- Local market trends in 2027: Growing demand for coastal properties in Spain, especially in Costa Blanca, supports appreciation.
- Property type: Modern apartments and bungalows are highly desirable, especially with sea views and amenities.
- Economic outlook in 2027: Stable economic growth in Spain and Europe, boosting real estate investment.
- Demographic developments: Increasing retirees and expatriates seeking Mediterranean lifestyle, boosting demand.
- Infrastructure plans in 2027: Improved transportation, healthcare, and leisure facilities in Pilar de la Horadada.
- Historical WOZ value trends: Consistent increase in property taxes indicating rising property values.
Possible improvements
- Adding a swimming pool or upgrading the existing communal pool.
- Installing solar panels for energy efficiency.
- Enhancing outdoor spaces with landscaping or outdoor kitchens.
- Upgrading interior finishes or smart home features.
- Adding storage solutions or expanding terraces.
Description
Discover exceptional new build homes near the beach in Pilar de la Horadada, Spain. This modern residential development offers stylish apartments and bungalows designed for comfort and leisure in a prime coastal location. Featuring spacious 3-bedroom layouts with up to 100 m² of living space, these homes include bright open-plan interiors, expansive terraces up to 161 m², and private solariums—ideal for enjoying the Mediterranean climate. Each property provides practical amenities such as pre-installed air conditioning, laundry rooms, and underground storage, complemented by a dedicated parking space. Residents can relax in the communal swimming pool surrounded by beautifully landscaped gardens, creating a tranquil retreat just 2,600 meters from the pristine beaches of Pilar de la Horadada. The community’s gated security ensures peace of mind in a friendly neighborhood close to local schools, shopping centers, and bus routes, offering a seamless blend of urban convenience and seaside tranquility. Located in the sought-after area of Pilar de la Horadada, these new build homes in Spain are perfect for holidaymakers, retirees, or those seeking a permanent Mediterranean lifestyle. Enjoy easy access to renowned golf courses, vibrant town plazas, and major airports, making this an ideal investment in the Costa Blanca’s thriving real estate market.
Location
Similar properties in Pilar de La Horadada
3.49% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 96 m²
Pilar de La Horadada, Spain
€492.000
€571,97/pm
96 m²
3 bed
3 bath
3.30% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 112 m²
Pilar de La Horadada, Spain
€499.000
€549,38/pm
112 m²
3 bed
3 bath
4.10% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 99 m²
Pilar de La Horadada, Spain
€459.900
€629,18/pm
99 m²
3 bed
3 bath
4.14% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 106 m²
Pilar de La Horadada, Spain
€455.000
€627,54/pm
106 m²
3 bed
3 bath
4.01% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 116 m²
Pilar de La Horadada, Spain
€450.000
€601,38/pm
116 m²
3 bed
3 bath
2.33% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 124 m²
Pilar de La Horadada, Spain
€550.000
€427,57/pm
124 m²
3 bed
3 bath
2.34% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 131 m²
Pilar de La Horadada, Spain
€559.900
€437,43/pm
131 m²
3 bed
3 bath
4.79% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 116 m²
Pilar de La Horadada, Spain
€425.000
€679,07/pm
116 m²
3 bed
3 bath
4.80% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 116 m²
Pilar de La Horadada, Spain
€422.500
€675,52/pm
116 m²
3 bed
3 bath
4.86% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 120 m²
Pilar de La Horadada, Spain
€420.000
€680,64/pm
120 m²
3 bed
3 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!