You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
84 m²
Surface area
€
€4642
Price per m²
House
Property type
+5 photos
Analysis
Price
€389.900
Own investment (30%)
€116.970
30% down
payment of purchase price
Buyer costs (10%)
€38.990
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
-€727,81
Maintenance costs
-€70
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
-€95,35
Municipal taxes for Pilar de La Horadada
Tax
(19%)
-€169,88
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 and high-quality finishes increase value.
- Local market trends in 2027: Rising property prices in Spain's Costa Blanca region.
- Property type: Popular holiday and investment property type.
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
5.57%
5 Year Return
27.85%
10 Year Return
55.70%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained new build with modern amenities enhances ROI.
- Local market trends in 2027: Expected growth in coastal property demand due to tourism and lifestyle appeal.
- Property type: Boutique bungalows and penthouses attract diverse buyers and renters.
Possible improvements
- Adding solar panels for energy efficiency.
- Upgrading outdoor landscaping and garden areas.
- Installing smart home technology for added convenience.
Description
Discover modern boutique bungalows in Pilar de la Horadada, Spain, a stunning coastal town renowned for its relaxed Mediterranean vibe and beautiful beaches. These new build bungalows in Pilar de la Horadada offer an exclusive opportunity to own stylish, contemporary homes just 2 km from the sandy shores of Torre de la Horadada. Designed for comfort and outdoor living, each property features private pools, spacious terraces, and modern amenities suitable for holidays or permanent residence. The gated community provides a selection of 3-bedroom, 2-bathroom bungalows with approximately 80 sqm of usable space, with options for ground floor units with private gardens and pools or upper-floor homes with expansive terraces and rooftop solariums. All homes include parking and pre-installed air conditioning, ensuring comfort year-round. Bright, open-plan interiors boast fully fitted kitchens, porcelain flooring, electric shutters, and video intercom systems. The generous outdoor terraces (around 86 sqm) are perfect for relaxing or entertaining guests amidst the beautiful Spanish surroundings. Located in Pilar de la Horadada, an idyllic town on Spain's Costa Blanca, the development benefits from proximity to excellent golf courses such as Lo Romero, local schools, shopping centers, and public transport links. With easy access to Alicante and Murcia airports, these boutique new build bungalows in Pilar de la Horadada are ideal for investors, holidaymakers, and families seeking a Mediterranean lifestyle in Spain. Experience the best of coastal Spain with these exceptional properties in Pilar de la Horadada.
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!