You reached your limit. Log in for unlimited access.
5
Bedrooms
5
Bathrooms
416 m²
Surface area
€
€8413
Price per m²
House
Property type
+51 photos
Analysis
Price
€3.500.000
Own investment (30%)
€1.050.000
30% down
payment of purchase price
Buyer costs (10%)
€350.000
10% of purchase price
Estimated nightly rate
€749,50
Expected occupancy rate
55%
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
-€6.533,33
Maintenance costs
-€346,67
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/month). Based on number of bedrooms.
Platform fees
-€1.880,78
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€448,83
Municipal taxes for Elviria
Tax
(19%)
-€561,24
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
€749,50
High season
€985
Mid season
€706,75
Low season
€547
Price determining factors
- Property condition: Maintained to high standards, preserving value.
- Local market trends in 2027: Favorable market conditions for luxury real estate.
- Property type: Detached villas tend to appreciate faster in desirable locations.
- Economic outlook in 2027: Positive economic growth supports higher property prices.
- Demographic developments: Growth in affluent demographics increases demand.
- Infrastructure plans in 2027: Enhancements in local infrastructure boost property values.
- Historical WOZ value trends: Increasing WOZ values reflect rising property market values.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €553,60 | Beautiful villa with sea view for 14 persons | 7.7 km |
| €388,86 | Spacious Modern Villa with heated pool in Marbella | 2.5 km |
| €448 | Vacation Marbella I Biohacking, Golf-Front, Ibiza | 20.2 km |
| €499,29 | Luxury 5 bed Villa -Heated pool | 16.6 km |
| €474,80 | 10-12 beds, pool, golf, party, group Location! | 15.9 km |
| €440,60 | Marbella Club Villa with Beautiful Heated Pool | 13.6 km |
| €272,80 | VILLA WITH POOL AND SPECTACULAR VIEWS | 17.2 km |
| €364 | Casa Isa - Marbellamar | 11.5 km |
| €312,20 | Hill Villa Higueron Reserve | 19.0 km |
| €621,40 | Villa Holivista | 21.1 km |
Return & Value appreciation
Annual return
2.05%
5 Year Return
10.25%
10 Year Return
20.50%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained, move-in ready, which supports steady appreciation.
- Local market trends in 2027: Growing demand for luxury properties in Elviria due to its popularity and amenities.
- Property type: Detached villa, generally appreciating well in high-demand areas.
- Economic outlook in 2027: Expected moderate growth in Spain's economy, supporting real estate investment.
- Demographic developments: Increasing number of affluent retirees and expatriates seeking luxury homes.
- Infrastructure plans in 2027: Ongoing improvements in transportation and local amenities enhancing property appeal.
- Historical WOZ value trends: Consistent increase in property taxes indicating rising property values.
Possible improvements
- Upgrade outdoor amenities, such as pool and garden landscaping.
- Modernize interior spaces with new appliances and fixtures.
- Add smart home technology for increased convenience.
- Improve energy efficiency with solar panels or insulation upgrades.
- Enhance security features for added safety and appeal.
Description
Discover this stunning detached villa in the peaceful neighborhood of Elviria, Spain, offering the perfect blend of tranquility and modern comfort. This beautifully maintained property is fully equipped and move-in ready, making it an ideal choice for those seeking a serene lifestyle in one of Spain's most sought-after locations. The villa features spacious living areas, contemporary amenities, and a private outdoor space, perfect for relaxation and entertaining guests. Located in Elviria, Spain, renowned for its beautiful beaches, golf courses, and vibrant local culture, this property provides both convenience and a high quality of life. Priced at €1,200,000, this Elviria villa presents an excellent investment opportunity for buyers looking to own a piece of paradise in Spain. Don’t miss your chance to own a luxurious home in the heart of Elviria, Spain. Contact us today for more information and to arrange a viewing.
Location
Similar properties in Elviria
1.60% ROI per year
House in Elviria, 7 bedrooms, 669 m²
Elviria, Spain
€3.500.000
€1.869,91/pm
669 m²
7 bed
5 bath
0.40% ROI per year
House in Elviria, 6 bedrooms, 690 m²
Elviria, Spain
€2.900.000
€390,83/pm
690 m²
6 bed
5 bath
1.96% ROI per year
House in Elviria, 5 bedrooms, 511 m²
Elviria, Spain
€4.200.000
€2.745,51/pm
511 m²
5 bed
6 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!