You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
213 m²
Surface area
€
€2582
Price per m²
House
Property type
+13 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
-€177,50
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%)
-€86,20
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, golf courses, and amenities increases desirability.
- Energy-efficient features and modern design add value.
- Potential for rental income, especially in tourist seasons.
- Local development projects could 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
2.00%
5 Year Return
10.00%
10 Year Return
20.00%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Modern, new construction with high-quality finishes enhances value.
- Local market trends in 2027: Growing demand for coastal properties in Spain, especially in popular areas like Pilar de la Horadada.
- Property type: Villas are highly desirable for lifestyle and investment, likely to appreciate well.
- Economic outlook in 2027: Stable to positive, with tourism and real estate sectors supporting growth.
- Demographic developments: Increasing population and expatriate interest in coastal living.
- Infrastructure plans in 2027: Improved transportation, amenities, and tourism infrastructure support property values.
- Historical WOZ value trends: Consistent increase reflecting rising property values and local development.
Possible improvements
- Adding a landscaped garden or outdoor entertainment area.
- Upgrading smart home features for increased convenience.
- Enhancing outdoor lighting and security systems.
- Installing additional energy-saving appliances or solar panels.
Description
Experience luxury living in the new villas of Pilar de la Horadada, Spain, offering modern design and exceptional comfort. Priced between €550,000 and €570,000, these stunning 3-bedroom, 3-bathroom homes encompass 213m² of stylish living space, perfectly blending contemporary elegance with the Mediterranean lifestyle. Situated in a charming, sunny location close to schools and amenities, each villa boasts a private swimming pool with integrated lighting, a spacious private terrace with garden views, and a solarium equipped with a summer kitchen, outdoor shower, and Jacuzzi for ultimate relaxation. Designed with energy efficiency in mind, the properties feature photovoltaic solar panels, solar water heating, underfloor heating in bathrooms, and advanced thermal and acoustic insulation. The fully equipped designer kitchen seamlessly combines cooking and socialising, ideal for family gatherings and entertaining guests. Security is prioritized with gated community access, intercom systems, and private parking with EV charging stations. Located in Pilar de la Horadada, Spain, these villas provide easy access to beautiful beaches, golf courses, natural parks, and Alicante airport, making them perfect for those seeking a coastal Spanish retreat or a lucrative investment opportunity. Embrace the vibrant Mediterranean lifestyle with these contemporary villas in Pilar de la Horadada, Spain, where comfort, style, and sustainability come together in one exceptional property.
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!