Log in for unlimited access to property analyses. Log in
4
Bedrooms
3
Bathrooms
170 m²
Surface area
€
€5235
Price per m²
House
Property type
+25 photos
Analysis
Price
€890.000
Own investment (30%)
€267.000
30% down
payment of purchase price
Buyer costs (10%)
€89.000
10% of purchase price
Estimated nightly rate
€417,28
Expected occupancy rate
57%
Gross rental p/m
€7.234,59
Gross rental income per year: €
86.815,08
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
-€1.661,33
Maintenance costs
-€141,67
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
-€1.085,19
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€184,27
Municipal taxes for Marbella
Tax
(19%)
-€719,55
This is the VAT percentage you pay in the country of the property.
If you are a EU resident, you pay 19% VAT.
Cashflow p.m.
€3.067,58
Earned back in
Time to earn back own investment + buyer costs.
9.7 jaar
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€417,28
High season
€595
Mid season
€389,50
Low season
€217
Price determining factors
- Strong local demand for golf and seaside properties in Marbella.
- Limited supply of high-end apartments in Santa Clara Golf urbanisation.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €241,40 | Casa Tranquila (Quiet House) La Cala de Mijas | 18.1 km |
| €247 | Ayma Ocean View | 20.4 km |
| €212,60 | Modern house with panoramic ocean views in Alya | 15.4 km |
| €427,60 | Heated pool / Premium Spanish villa / Sea views | 22.7 km |
| €477,43 | Impressive VILLA Dazura in Valtocado. MIJAS | 21.3 km |
| €319 | 4 bed Villa in Nueva Andalucia - Heated Pool | 7.5 km |
| €707,60 | Luxury villa on beach. Puerto Banus walk 15 min | 8.5 km |
| €567,60 | Villa Tortuga Benamara | 13.8 km |
| €296 | Calahonda, Villa La Palma | 14.6 km |
| €598,80 | Modern Golf Villa | Sea Views | Infinity Pool | 14.9 km |
Return & Value appreciation
Annual return
10.34%
5 Year Return
51.70%
10 Year Return
103.40%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained with modern amenities, likely to retain or increase value.
Possible improvements
- Renovate kitchen and bathrooms for modern appeal.
- Upgrade fixtures and fittings to increase luxury perception.
- Enhance outdoor space with landscaping or additional features.
Full property analysis
Log in to view cashflow, ROI and rental estimates for this deal.
View analysisDescription
Discover this charming south-facing resale apartment nestled within the prestigious Santa Clara Golf urbanisation in Marbella East, Spain. Perfectly positioned for golf enthusiasts and those seeking a tranquil seaside lifestyle, this Marbella property offers stunning sea views from the bedrooms and direct access to lush golf course surroundings. The residence boasts bright, spacious interiors that seamlessly connect to a private terrace—ideal for relaxing or entertaining while enjoying Marbella's Mediterranean climate. Equipped with modern amenities, including air conditioning with hot and cold settings, fitted wardrobes, an en-suite bathroom, and a fully fitted kitchen, this Marbella apartment is move-in ready, fully furnished, and suitable for both personal living or investment purposes. Additional features include a private storage room and covered parking, enhancing convenience and security. Residents enjoy access to beautifully maintained communal gardens and a swimming pool within a gated complex featuring 24-hour security, ensuring peace of mind in this sought-after Marbella location. Whether you're seeking a golf-side residence or a lucrative investment opportunity in Marbella, Spain, this property combines comfort, practicality, and prime positioning in one exceptional package.
Location
Similar properties in Marbella
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!