You can view 1 more properties. Log in for unlimited access.
5
Bedrooms
5
Bathrooms
200 m²
Surface area
€
€8000
Price per m²
House
Property type
+19 photos
Analysis
Price
€1.600.000
Own investment (30%)
€480.000
30% down payment of purchase price
Buyer costs
€160.000
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
-€2.986,67
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€166,67
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 (€375.00/month).Based on number of bedrooms.
Platform fees
-€1.880,78
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€261,83
Municipal taxes for Nueva Andalucía
Tax
(19%)
-€1.304,84
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
€749,50
High season
€985
Mid season
€706,75
Low season
€547
Price determining factors
- Economic outlook in 2027: Positive, with growth in luxury real estate.
- Demographic developments: Increasing affluent population and expatriates.
- Infrastructure plans in 2027: Improved transportation and amenities in Marbella.
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €388,86 | Spacious Modern Villa with heated pool in Marbella | 14.0 km |
| €448 | Vacation Marbella I Biohacking, Golf-Front, Ibiza | 4.7 km |
| €1.103,60 | Vacation Marbella I TOP1, Hidden Gem, Luxury, View | 9.1 km |
| €499,29 | Luxury 5 bed Villa -Heated pool | 1.3 km |
| €474,80 | 10-12 beds, pool, golf, party, group Location! | 1.4 km |
| €440,60 | Marbella Club Villa with Beautiful Heated Pool | 2.8 km |
| €568 | Luxury Villa• Sea View • 2 pools • Spa • Casa Iris | 14.2 km |
| €272,80 | VILLA WITH POOL AND SPECTACULAR VIEWS | 8.0 km |
| €364 | Casa Isa - Marbellamar | 4.8 km |
| €494 | Belgravia Club Townhouse Estepona Port | 20.2 km |
Return & Value appreciation
Annual return
10.43%
5 Year Return
52.15%
10 Year Return
104.30%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained with potential for upgrades.
- Local market trends in 2027: Expected growth due to tourism and luxury demand.
- Property type: High-end villa with tourist license, attractive for investors.
Possible improvements
- Renovate bathrooms and kitchen for modern appeal.
- Enhance outdoor spaces with landscaping and additional amenities.
- Upgrade energy efficiency features to reduce costs.
Description
Discover this stunning villa in Nueva Andalucía, Marbella, Spain, offering an exceptional blend of luxury, privacy, and prime location on the Costa del Sol. This spacious Marbella villa spans two adjoining plots, providing ample outdoor space, a lush garden filled with fruit trees, a sparkling private swimming pool, and a relaxing jacuzzi for six — perfect for enjoying Marbella’s Mediterranean climate. With five bedrooms and five bathrooms, the villa is thoughtfully designed for both comfortable family living and high-yield investment, especially since it holds a tourist license. Convenient parking for two cars adds to its appeal.
Location
Similar properties in Nueva Andalucía
10.25% ROI per year
House in Nueva Andalucía, 5 bedrooms, 339 m²
Nueva Andalucía, Spain
€1.600.000
€5.468,90/pm
339 m²
5 bed
5 bath
3.99% ROI per year
House in Nueva Andalucía, 4 bedrooms, 321 m²
Nueva Andalucía, Spain
€1.595.000
€2.119,22/pm
321 m²
4 bed
4 bath
3.67% ROI per year
House in Nueva Andalucía, 4 bedrooms, 150 m²
Nueva Andalucía, Spain
€1.595.000
€1.952,93/pm
150 m²
4 bed
3 bath
4.00% ROI per year
House in Nueva Andalucía, 4 bedrooms, 290 m²
Nueva Andalucía, Spain
€1.595.000
€2.127,51/pm
290 m²
4 bed
4 bath
3.67% ROI per year
House in Nueva Andalucía, 4 bedrooms, 273 m²
Nueva Andalucía, Spain
€1.650.000
€2.017,56/pm
273 m²
4 bed
5 bath
2.90% ROI per year
House in Nueva Andalucía, 4 bedrooms, 448 m²
Nueva Andalucía, Spain
€1.675.000
€1.620,71/pm
448 m²
4 bed
3 bath
3.35% ROI per year
House in Nueva Andalucía, 6 bedrooms, 292 m²
Nueva Andalucía, Spain
€1.495.000
€1.669,77/pm
292 m²
6 bed
4 bath
8.17% ROI per year
House in Nueva Andalucía, 5 bedrooms, 382 m²
Nueva Andalucía, Spain
€1.495.000
€4.072,12/pm
382 m²
5 bed
4 bath
9.19% ROI per year
House in Nueva Andalucía, 6 bedrooms, 300 m²
Nueva Andalucía, Spain
€1.399.500
€4.286,69/pm
300 m²
6 bed
6 bath
7.90% ROI per year
House in Nueva Andalucía, 5 bedrooms, 343 m²
Nueva Andalucía, Spain
€1.894.000
€4.984,56/pm
343 m²
5 bed
5 bath
Nightly rates in the area
Questions? Chat with us!