You reached your limit. Log in for unlimited access.
8
Bedrooms
9
Bathrooms
376 m²
Surface area
€
€5306
Price per m²
House
Property type
+17 photos
Analysis
Price
€1.995.000
Own investment (30%)
€598.500
30% down
payment of purchase price
Buyer costs (10%)
€199.500
10% of purchase price
Estimated nightly rate
€776,46
Expected occupancy rate
72%
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
-€3.724
Maintenance costs
-€313,33
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
-€375
Annual cleaning costs: €4500
(€375/month). Based on number of bedrooms.
Platform fees
-€2.550,67
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€323,39
Municipal taxes for Elviria
Tax
(19%)
-€1.846,44
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
€776,46
High season
€1.526
Mid season
€786,58
Low season
€318
Price determining factors
- Strong local demand for luxury villas in Elviria, Costa del Sol.
- Growing interest in sustainable and self-sufficient properties.
- Tourism and rental income potential from the licensed B&B and touristic license.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €1.412 | Villa Giovanni - Marbella Center - Heated Pool | 9.8 km |
| €1.535,60 | VillaCasa Marbella (28 people) | 7.1 km |
| €8.101,40 | Luxury Villa Marbella Gated Community | 11.1 km |
| €753,20 | GREAT VILLA with a pool near the beach and golf | 2.6 km |
| €923 | Stylish 8-bed villa, heated pool & superb location | 15.7 km |
| €1.705,71 | Luxury 8-bedroom villa in San Pedro de Alcantara | 17.4 km |
| €275 | Meraki Ojén Farm by Ruralidays | 8.0 km |
| €1.178,40 | Las Ranas CASASOLA BEACH VILLA 15PAX | 20.3 km |
| €429,17 | La Cascada Rural Villa | 15.8 km |
| €1.769 | Secret haven | 20.1 km |
Return & Value appreciation
Annual return
11.84%
5 Year Return
59.20%
10 Year Return
118.40%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained, eco-friendly, and fully equipped with modern amenities, which supports steady appreciation.
Possible improvements
- Upgrade interior decor to modern luxury standards.
- Add smart home automation features.
- Enhance outdoor entertainment areas, such as expanding the BBQ zone or adding a fire pit.
Description
Discover this exceptional villa in Elviria, Spain, offering a perfect blend of luxury living and lucrative business potential. Nestled amidst lush greenery just a short stroll from Elviria's vibrant amenities, this unique property features a main residence, a separate studio apartment with private access, and an annex with two additional bedrooms — ideal for large families or a boutique Bed & Breakfast accommodating up to 26 guests. Boasting 8 bedrooms and 9 bathrooms, each suite is equipped with a minibar for added convenience. The expansive roof terrace includes a cozy blockhouse, a fully-equipped gym, and stunning views, while the outdoor amenities elevate entertainment with a heated swimming pool with jetstream, a golf putting green, Finnish outdoor sauna, and BBQ area. Additional features include bike storage, ATV and buggy parking, ensuring practicality for outdoor enthusiasts. This eco-friendly villa is fully self-sufficient, with an energy-efficient design rated A**, powered by a private 10 kW solar panel system with sun tracker, batteries, and a 15 kW generator. Located in desirable Elviria, Spain, this property offers the perfect setting for families, golf groups, or investors seeking a luxurious, income-generating villa in Costa del Sol. Fully licensed as a touristic villa with all equipment and an operational website, this outstanding property presents a rare investment opportunity in Elviria, Spain.
Location
Similar properties in Elviria
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!