You can view 2 more properties. Log in for unlimited access.
5
Bedrooms
3
Bathrooms
223 m²
Surface area
€
€2399
Price per m²
House
Property type
+25 photos
Analysis
Price
€535.000
Own investment (30%)
€160.500
30% down payment of purchase price
Buyer costs
€53.500
Buyer costs: 10% of purchase price
Estimated nightly rate
€318,47
Expected occupancy rate
46%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€998,67
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€185,83
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
-€668,39
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€126,19
Municipal taxes for Estepona
Tax
(19%)
-€399,35
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
€318,47
High season
€464
Mid season
€296,92
Low season
€176
Price determining factors
- Proximity to beaches and amenities
- Development potential for rental units
- Location in Estepona
- Market demand for holiday and long-term rentals
- Property size and layout
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €448 | Vacation Marbella I Biohacking, Golf-Front, Ibiza | 13.8 km |
| €1.103,60 | Vacation Marbella I TOP1, Hidden Gem, Luxury, View | 9.3 km |
| €499,29 | Luxury 5 bed Villa -Heated pool | 18.9 km |
| €474,80 | 10-12 beds, pool, golf, party, group Location! | 18.2 km |
| €440,60 | Marbella Club Villa with Beautiful Heated Pool | 21.2 km |
| €568 | Luxury Villa• Sea View • 2 pools • Spa • Casa Iris | 4.2 km |
| €272,80 | VILLA WITH POOL AND SPECTACULAR VIEWS | 24.2 km |
| €364 | Casa Isa - Marbellamar | 22.8 km |
| €494 | Belgravia Club Townhouse Estepona Port | 1.8 km |
| €695 | Casa Innes Modern Villa Private Pool. Valle Romano | 4.0 km |
Return & Value appreciation
Annual return
9.55%
5 Year Return
47.75%
10 Year Return
95.50%
ROI Distribution
Value development
Factors for value appreciation
- Property condition
- Local market trends in 2027
- Property type
- Economic outlook in 2027
- Demographic developments
- Infrastructure plans in 2027
- Historical WOZ value trends
Possible improvements
- Refurbishing the interior to modern standards
- Upgrading kitchen and bathrooms
- Enhancing outdoor spaces, such as rooftop terrace
- Improving energy efficiency and insulation
- Renovating the ground floor to create independent apartments
Description
Discover an exceptional investment opportunity in the heart of Estepona, Spain, with this versatile property ideal for development and rental income. Located in one of Costa del Sol's most sought-after areas, this property offers significant potential for investors seeking to capitalize on Estepona's thriving real estate market. The property features a 121 m² plot with a total built area of 223 m² spread across two floors, plus a spacious rooftop of 121 m² perfect for creating a communal terrace or solarium.
The ground floor is currently under usufruct, occupied by the elderly owner who is in delicate health, allowing immediate access for refurbishment. The upper floor, available for renovation, can be transformed into two independent apartments, enabling a total of up to four rental units—two on the ground floor and two on the upper level. With estimated rental income of over €1,100 per month per apartment, this property can generate more than €4,000 monthly once fully developed.
Situated just minutes from La Rada beach, Estepona’s charming Old Town, and surrounded by shops, restaurants, and leisure facilities, this property offers an unbeatable location for both holiday and long-term rentals. The property benefits from a single deed and property tax (IBI), simplifying ownership and management.
Investors will appreciate the value of this property in Estepona, which combines flexible development options, immediate rental potential, and a prime location in Spain’s Costa del Sol. Take advantage of this rare opportunity to secure a property with strong income prospects and substantial growth potential in Estepona, Spain.
Location
Similar properties in Estepona
Nightly rates in the area
Questions? Chat with us!