You can view 1 more properties. Log in for unlimited access.
5
Bedrooms
5
Bathrooms
595 m²
Surface area
€
€5378
Price per m²
House
Property type
+9 photos
Analysis
Price
€3.200.000
Own investment (30%)
€960.000
30% down payment of purchase price
Buyer costs
€320.000
Buyer costs: 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 costs
-€5.973,33
This is the monthly interest you pay for the mortgage
(3.2% interest)
Maintenance costs
-€495,83
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/month). Based on number of bedrooms.
Platform fees
-€1.880,78
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€511,17
Municipal taxes for Marbella
Tax
(19%)
-€627,46
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.
Nightly Rates
Estimated nightly rate
€749,50
High season
€985
Mid season
€706,75
Low season
€547
Price determining factors
- High-end finishes and modern design attract premium pricing.
- Prime location in Marbella with sea and mountain views.
- Large plot size and outdoor living spaces add value.
- Proximity to amenities, beaches, and golf courses.
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 | 16.9 km |
| €388,86 | Spacious Modern Villa with heated pool in Marbella | 6.8 km |
| €448 | Vacation Marbella I Biohacking, Golf-Front, Ibiza | 11.4 km |
| €1.103,60 | Vacation Marbella I TOP1, Hidden Gem, Luxury, View | 16.0 km |
| €499,29 | Luxury 5 bed Villa -Heated pool | 7.4 km |
| €474,80 | 10-12 beds, pool, golf, party, group Location! | 7.0 km |
| €440,60 | Marbella Club Villa with Beautiful Heated Pool | 4.5 km |
| €568 | Luxury Villa• Sea View • 2 pools • Spa • Casa Iris | 21.0 km |
| €272,80 | VILLA WITH POOL AND SPECTACULAR VIEWS | 9.6 km |
| €364 | Casa Isa - Marbellamar | 2.4 km |
Return & Value appreciation
Annual return
2.51%
5 Year Return
12.55%
10 Year Return
25.10%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained modern villa with high-end finishes enhances value growth.
- Local market trends in 2027: Expected continued demand for luxury properties in Marbella, driven by international buyers.
- Property type: Luxury villa in a prestigious area attracts high-net-worth individuals, supporting appreciation.
- Economic outlook in 2027: Stable or growing economy in Spain and Europe, boosting real estate investments.
- Demographic developments: Increasing number of affluent expatriates and retirees in Marbella.
- Infrastructure plans in 2027: Ongoing improvements in transportation, amenities, and services in Marbella and Xarblanca neighborhood.
- Historical WOZ value trends: Consistent increase in property values and WOZ assessments in Marbella's luxury segment.
Possible improvements
- Adding a swimming pool or spa area.
- Upgrading smart home technology.
- Enhancing outdoor landscaping and garden features.
- Installing solar panels for energy efficiency.
Description
Discover an exclusive off-plan villa project in the prestigious Xarblanca neighborhood of Marbella, Spain. This luxurious turnkey villa offers a seamless blend of modern design, cutting-edge technology, and outdoor living, perfect for discerning buyers seeking a premium Marbella property. Situated on a spacious 1,025 m² plot, this contemporary villa spans 595 m² across two levels, complemented by a stunning 541 m² solarium with breathtaking mountain and sea views. Featuring five spacious bedrooms and five elegant bathrooms, the residence includes an open-plan, fully equipped kitchen integrated into bright, airy living spaces, ideal for family living and entertaining.
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!