Log in for unlimited access to property analyses. Log in
2
Bedrooms
2
Bathrooms
69 m²
Surface area
€
€2717
Price per m²
House
Property type
+22 photos
Analysis
Price
€187.500
Own investment (30%)
€56.250
30% down
payment of purchase price
Buyer costs (10%)
€18.750
10% of purchase price
Estimated nightly rate
€85,29
Expected occupancy rate
63%
Gross rental p/m
€1.634,37
Gross rental income per year: €
19.612,44
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
-€350
Maintenance costs
-€57,50
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
-€291,67
Annual cleaning costs: €3500
(€291,67/month). Based on number of bedrooms.
Platform fees
-€245,16
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€52,13
Municipal taxes for Orihuela Costa
Tax
(19%)
-€121,20
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.
€516,71
Earned back in
Time to earn back own investment + buyer costs.
12.1 jaar
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€85,29
High season
€104
Mid season
€83,33
Low season
€69
Price determining factors
- Proximity to beaches and amenities: High demand for properties near the coast.
- Community facilities: Pool, landscaped gardens, and security add value.
- Property condition: Modern, renovated apartments are more desirable.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €146,20 | Villa with sea views | 21.7 km |
| €75,33 | with fantastic views of the orange orchard! | 22.4 km |
| €112 | Luxury and Modern Penthouse + Roof Terrace with Sea View | 24.9 km |
| €96,40 | Rooftop Sea Views · Quiet Gated Community · Pools | 24.5 km |
| €94,80 | Apartment with Roof Terrace and Heated Pool | 24.7 km |
| €86,80 | Mar & Relax | 26.0 km |
| €146,60 | Casa Bettina - luxury villa, heated pool, Int. TV | 22.3 km |
| €124,40 | House in Los Dolses (Villamartín), SEA view | 23.4 km |
| €132,43 | Villa Gerudo | 23.3 km |
| €142 | Casa Catral Alfalfar 12 | 15.9 km |
Return & Value appreciation
Annual return
8.27%
5 Year Return
41.35%
10 Year Return
82.70%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained and recently renovated apartments increase ROI.
- Local market trends in 2027: Growing demand for coastal properties in Spain, especially in popular regions like Orihuela Costa.
- Property type: Apartments in a secure, gated community are attractive to both investors and holidaymakers.
- Economic outlook in 2027: Spain's economy is expected to continue stable growth, supporting property appreciation.
- Demographic developments: Increasing interest from expatriates and retirees seeking coastal living.
- Infrastructure plans in 2027: Ongoing improvements in transportation and amenities enhance property value.
- Historical WOZ value trends: Consistent increase in property tax assessments indicates rising property values.
Possible improvements
- Adding a modern kitchen or bathroom upgrades.
- Enhancing outdoor space with landscaping or furniture.
- Installing energy-efficient appliances or solar panels.
- Improving interior decor to appeal to a broader market.
Full property analysis
Log in to view cashflow, ROI and rental estimates for this deal.
View analysisDescription
Discover stunning renovated apartments in Orihuela Costa, Spain, ideally situated just 2 km from the beautiful beaches of Costa Blanca. These modern 2-bedroom apartments in Orihuela Costa offer approximately 60 square meters of living space, complemented by spacious 17-square-meter terraces perfect for enjoying the Mediterranean climate. Located within a secure gated community, residents benefit from elevator access, a lush landscaped communal garden, and a refreshing swimming pool, making it an ideal choice for both holidaymakers and investors seeking property in Orihuela Costa. The community also offers optional parking facilities for added convenience.
Set in a prime coastal location, these Orihuela Costa apartments are close to local amenities, including schools, shops, and a commercial center, providing the best of Spain’s vibrant coastal lifestyle. The property is scheduled for completion by June 2025, offering a fantastic opportunity for smart investment or a holiday home in Spain.
Orihuela Costa, part of the Alicante province on Spain’s Costa Blanca, is renowned for its stunning beaches, lively atmosphere, and excellent connectivity, including proximity to Alicante International Airport. This sought-after region combines pleasant year-round weather, a wide range of leisure activities, and a thriving community, making these apartments in Orihuela Costa an exceptional choice for those looking to invest or settle in Spain’s coastal paradise.
Location
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!