You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
124 m²
Surface area
€
€4435
Price per m²
House
Property type
+14 photos
Analysis
Price
€550.000
Own investment (30%)
€165.000
30% down
payment of purchase price
Buyer costs (10%)
€55.000
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
-€1.026,67
Maintenance costs
-€103,33
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
-€129,38
Municipal taxes for Pilar de La Horadada
Tax
(19%)
-€100,29
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: Enhances desirability.
- Quality of construction and design: Modern, high-quality finishes attract buyers.
- Market demand for holiday homes and rentals: Supports rental income and property value.
- Economic stability and growth in Spain: Fosters investment confidence.
- Regional development projects: Improve infrastructure and local services, increasing 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
2.33%
5 Year Return
11.65%
10 Year Return
23.30%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: The modern design and new build status suggest high potential for value retention and appreciation.
- Local market trends in 2027: The Costa Blanca region continues to be popular among international buyers, supporting growth.
- Property type: Villas with private pools and outdoor amenities are highly desirable, boosting ROI.
- Economic outlook in 2027: Spain's stable economic growth and tourism recovery support property appreciation.
- Demographic developments: Increasing expatriate and retiree populations in the area contribute to demand.
- Infrastructure plans in 2027: Ongoing improvements in transportation and local amenities enhance property values.
- Historical WOZ value trends: Consistent increases in property taxes indicate rising property values.
Possible improvements
- Adding solar panels for energy efficiency.
- Upgrading kitchen and bathroom fixtures.
- Enhancing outdoor landscaping and lighting.
- Installing smart home technology.
- Adding additional outdoor amenities like a pergola or outdoor kitchen.
Description
Experience luxurious coastal living with these modern villas in Pilar de la Horadada, Spain. Located just 2 km from the pristine Las Higuericas beach, these new build homes perfectly blend contemporary design with the relaxed Mediterranean lifestyle. Each villa boasts 108 sqm of thoughtfully designed interiors, featuring three double bedrooms, three bathrooms—including an en suite master—and spacious living areas. Outdoor living is enhanced by private pools, lush gardens within gated communities, expansive terraces, and a rooftop solarium equipped with a BBQ area and pre-installed Jacuzzi, ideal for enjoying the sunny Costa Blanca climate year-round. Practical amenities include underground storage, designated parking, and proximity to local schools, shops, and bus routes, offering complete convenience. Situated in Pilar de la Horadada, these villas are perfect for those seeking a seaside home or a smart investment opportunity in Spain’s sought-after Costa Blanca region. Pilar de la Horadada’s charming streets, vibrant local scene, and close proximity to Alicante and Murcia airports make it an ideal location for both relaxation and easy travel. Discover your dream home in Pilar de la Horadada—where modern luxury meets coastal Spain.
Location
Similar properties in Pilar de La Horadada
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
1.86% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 115 m²
Pilar de La Horadada, Spain
€590.000
€366,28/pm
115 m²
3 bed
3 bath
1.94% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 130 m²
Pilar de La Horadada, Spain
€594.000
€383,27/pm
130 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
3.19% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 115 m²
Pilar de La Horadada, Spain
€495.000
€526,27/pm
115 m²
3 bed
3 bath
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
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
1.27% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 112 m²
Pilar de La Horadada, Spain
€659.000
€279,93/pm
112 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!