You can view 1 more properties. Log in for unlimited access.
3
Bedrooms
124 m²
Surface area
€
€5395
Price per m²
Apartment
Property type
+14 photos
Analysis
Price
€669.000
Own investment (30%)
€200.700
30% down payment of purchase price
Buyer costs
€66.900
Buyer costs: 10% of purchase price
Estimated nightly rate
€169,31
Expected occupancy rate
65%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€1.248,80
This is the monthly interest you pay for the mortgage
(3.2% interest)
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
-€502,11
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€154,66
Municipal taxes for Estepona
Tax
(19%)
-€190,98
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.
Nightly Rates
Estimated nightly rate
€169,31
High season
€221
Mid season
€165,67
Low season
€135
Price determining factors
- Proximity to beaches and amenities: High desirability.
- Quality of communal facilities: Adds value for residents.
- Location in Estepona: Popular tourist and expatriate destination.
- Property features: Modern appliances, private terraces, parking.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €185 | Entire House with Terrace in Marbella | 21.4 km |
| €382,40 | Three bed house with pool 50 metres from the beach | 16.5 km |
| €175 | Chic 3BR Townhouse on the Beach + Pool + Parking | 10.5 km |
| €281,20 | Ocean Front Villa w/Private Pool | 10.5 km |
| €421 | Calm Villa · Private Infinity Pool | 7.9 km |
| €159,80 | Lucia's home, beach and mountains. | 11.3 km |
| €294,40 | Villa with pool near the beach for families | 3.8 km |
| €195,20 | Justine's Houses - Casa Carmen | 18.0 km |
| €125,60 | Beautiful house with a private pool. | 18.5 km |
| €147,20 | Casa Azul | 18.6 km |
Return & Value appreciation
Annual return
3.65%
5 Year Return
18.25%
10 Year Return
36.50%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained new development enhances value.
- Local market trends in 2027: Continued growth in Costa del Sol's real estate market.
- Property type: Modern apartments attract high demand.
- Economic outlook in 2027: Positive economic growth in Spain and Europe.
- Demographic developments: Increasing expatriate and retiree population.
- Infrastructure plans in 2027: Ongoing improvements in transportation and amenities.
- Historical WOZ value trends: Steady increase indicating rising property values.
Possible improvements
- Upgrade interior finishes to premium materials.
- Add smart home technology for modern appeal.
- Enhance outdoor spaces with landscaping or additional features.
- Improve energy efficiency with solar panels or insulation.
Risk assessment
Overall risk: Low| Criterion | Level | Score | Explanation |
|---|---|---|---|
| Location quality | Low | 15 | Prime coastal location with excellent amenities and connectivity. |
| Tenant demand | Low | 20 | High demand from both investors and holidaymakers. |
| Cash flow stability | Low | 25 | Steady rental income expected due to high occupancy rates. |
Description
Experience luxurious living in this exclusive new development in Estepona, Spain, offering modern 2 to 4-bedroom homes designed for comfort and style. These spacious residences range from 124m2 to 164m2 and are priced from €669,000, making them an ideal choice for investors and those seeking a second home in the Costa del Sol. Each property features high-end kitchens equipped with Siemens and Bosch appliances, private outdoor terraces, and access to premium communal amenities such as heated indoor pools, dedicated pools for adults and children, lush gardens, a coworking area, and a social club with a kitchen and putting green—perfect for relaxing or entertaining guests. Every home comes with a private parking space and storage room, ensuring convenience for residents. Situated in the charming coastal town of Estepona, the properties enjoy proximity to pristine beaches, a lively marina, and a historic old town filled with vibrant bars and restaurants. Estepona, renowned for its authentic Spanish charm and year-round sunshine, is a prime location for property investment in Spain, offering excellent rental potential and a high quality of life. With nearby Málaga Airport providing seamless connectivity, these homes represent an exceptional opportunity to enjoy the Mediterranean lifestyle in one of Spain’s most sought-after destinations.
Location
Similar properties in Estepona
Interested in this property?
Register your interest and we'll connect you directly with the seller. No obligations.
Sign up and register interestNightly rates in the area
Questions? Chat with us!