You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
115 m²
Surface area
€
€5130
Price per m²
House
Property type
+13 photos
Analysis
Price
€590.000
Own investment (30%)
€177.000
30% down
payment of purchase price
Buyer costs (10%)
€59.000
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
-€1.101,33
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
-€137,88
Municipal taxes for Pilar de La Horadada
Tax
(19%)
-€85,92
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
- Property condition: New construction with high-end finishes increases initial value.
- Local market trends in 2027: Rising property prices in Costa Blanca due to increased demand.
- Property type: Modern, low-maintenance homes appeal to a broad market.
- Economic outlook in 2027: Economic stability and growth support property appreciation.
- Demographic developments: Growing expatriate community and retirees increase demand.
- Infrastructure plans in 2027: Improved connectivity and amenities boost property values.
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
1.86%
5 Year Return
9.30%
10 Year Return
18.60%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: New build with modern amenities and high-quality finishes, likely to maintain value and attract tenants or buyers.
- Local market trends in 2027: Growing demand for coastal properties in Spain, especially in popular regions like Costa Blanca.
- Property type: Modern apartments and bungalows are highly desirable for both holiday rentals and permanent residence.
- Economic outlook in 2027: Spain's economy is expected to continue recovering and growing, supporting property appreciation.
- Demographic developments: Increasing expatriate and retiree populations seeking coastal living, boosting demand.
- Infrastructure plans in 2027: Ongoing improvements in transportation, healthcare, and local amenities enhance property appeal.
- Historical WOZ value trends: Consistent increase in property values and local taxes, indicating rising market confidence.
Possible improvements
- Adding a private pool or jacuzzi.
- Upgrading interior finishes or furniture.
- Installing solar panels for energy efficiency.
- Enhancing outdoor spaces with landscaping or outdoor kitchens.
- Adding smart home technology.
Description
Experience the ultimate Mediterranean lifestyle with these stunning beachside new build homes in Pilar de la Horadada, Spain. This exclusive development features modern 2- and 3-bedroom apartments and bungalows designed for comfort and style. Each property boasts bright, airy interiors, private outdoor spaces, and high-end amenities just minutes from pristine beaches on the sunny Costa Blanca. The boutique complex offers 26 contemporary homes, including spacious living areas of approximately 100 m², large terraces totaling 253 m², and optional private solariums—perfect for relaxing or entertaining. Residents benefit from private parking, storage rooms, and elevator access, ensuring convenience at every turn. The gated community’s highlight is a refreshing communal pool surrounded by landscaped gardens and sunbathing areas, ideal for enjoying the Mediterranean climate. Located only 2.6 km from beautiful beaches and close to local shops, schools, and transportation, these Pilar de la Horadada homes provide a secure, tranquil coastal lifestyle with excellent connectivity. Pilar de la Horadada, at the southern tip of Spain’s Costa Blanca, is renowned for its charming plazas, vibrant streets, and friendly community. The region offers over 300 days of sunshine annually, crystal-clear waters, and diverse leisure options, making it a prime destination for both holidaymakers and investors. With strong rental demand, steady property appreciation, and a welcoming expatriate community, investing in Pilar de la Horadada real estate presents a fantastic opportunity to enjoy a peaceful coastal retreat or capitalize on Spain’s thriving property market.
Location
Similar properties in Pilar de La Horadada
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!