You can view 2 more properties. Log in for unlimited access.
5
Bedrooms
5
Bathrooms
650 m²
Surface area
€
€5385
Price per m²
House
Property type
+8 photos
Analysis
Price
€3.500.000
Own investment (30%)
€1.050.000
30% down payment of purchase price
Buyer costs
€350.000
Buyer costs: 10% of purchase price
Estimated nightly rate
€915,16
Expected occupancy rate
52%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€6.533,33
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€541,67
{% trans '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
-€375
Annual cleaning costs:€4500 (€375.00/month).Based on number of bedrooms.
Platform fees
-€2.171,22
{% trans '15% commission based on average fees from Booking.com
and Airbnb' %}
Municipal taxes
-€557,92
Municipal taxes for BenahavĂs
Tax
(19%)
-€816,17
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.
Interested?
Log in now to contact the seller directly
Log inNightly Rates
Estimated nightly rate
€915,16
High season
€1.218
Mid season
€916,25
Low season
€671
Price determining factors
- Economic outlook in 2027: Positive economic growth supports property appreciation.
- Demographic developments: Increasing affluent population and expatriates in Costa del Sol.
- Infrastructure plans in 2027: Planned improvements in transportation and amenities boost property values.
- Historical WOZ value trends: Consistent increase in property taxes indicates rising property values.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|
Return & Value appreciation
Annual return
3.98%
5 Year Return
19.90%
10 Year Return
39.80%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained with high-end finishes enhances value.
- Local market trends in 2027: Expected growth in luxury real estate due to tourism and foreign investment.
- Property type: Villa in a prestigious estate attracts high-net-worth individuals.
Possible improvements
- Adding a wellness or spa area to enhance luxury appeal.
- Upgrading smart home features for better automation.
- Landscaping and outdoor amenities to improve aesthetic appeal.
Description
Experience luxury living in this stunning 5-bedroom villa located in the prestigious BenahavĂs community on the Costa del Sol, Spain. Spanning 650m², this modern Marbella-style villa offers panoramic golf course views, high-end finishes, and state-of-the-art smart home features. Situated on a spacious 4,200m² plot, the property provides privacy and elegance, with amenities including a heated swimming pool, a dedicated cinema room, and expansive terraces perfect for entertaining. The villa's prime location within the Marbella Club estate grants exclusive access to world-class golf courses, equestrian facilities, and fine dining, making it an ideal investment for luxury homebuyers and holidaymakers seeking the best of BenahavĂs, Spain.
Location
Nightly rates in the area
Questions? Chat with us!