Log in for unlimited access to property analyses. Log in
3
Bedrooms
3
Bathrooms
74 m²
Surface area
€
€4728
Price per m²
House
Property type
+47 photos
Analysis
Price
€349.900
Own investment (30%)
€104.970
30% down
payment of purchase price
Buyer costs (10%)
€34.990
10% of purchase price
Estimated nightly rate
€132,30
Expected occupancy rate
63%
Gross rental p/m
€2.535,20
Gross rental income per year: €
30.422,40
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
-€653,15
Maintenance costs
-€61,67
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
-€333,33
Annual cleaning costs: €4000
(€333,33/month). Based on number of bedrooms.
Platform fees
-€380,28
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€73,04
Municipal taxes for Pilar de La Horadada
Tax
(19%)
-€196,41
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.
€837,32
Earned back in
Time to earn back own investment + buyer costs.
13.9 jaar
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€132,30
High season
€165
Mid season
€128,83
Low season
€103
Price determining factors
- Local market trends in 2027: Growing demand for coastal properties in Spain, especially in Costa Blanca.
- Property type: Modern 3-bedroom homes with outdoor terraces appeal to families and vacationers.
- Economic outlook in 2027: Stable to positive, with tourism and real estate sectors expected to grow.
- Demographic developments: Increasing expatriate and retiree populations seeking coastal living.
- Infrastructure plans in 2027: Improvements in transportation, healthcare, and amenities support property appreciation.
- Historical WOZ value trends: Consistent increase, indicating rising property values.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €196,40 | La Manzana - Villa with Private Pool | 18.2 km |
| €246,60 | Exclusive New build Villa with jacuzzi and pool | 18.4 km |
| €116,43 | Sunny stay at Casa Corten with Private pool. | 23.4 km |
| €119,20 | Villa-Capricho Playa - ParqueMar. VT-480073-A | 20.2 km |
| €98,40 | Nature Views Luxury Villa - 3BR en Pool | 11.8 km |
| €96 | Casa Midu, Beachhouse 450 meters beach lo Sola | 14.0 km |
| €216,40 | Dreamscape Villa by Fidalsa | 15.9 km |
| €189,60 | Villa Santa Rosalia Lake and Life Resort | 16.8 km |
| €208 | Modern villa with private pool | 4.4 km |
| €154,20 | CHALET 6 METERS FROM THE SEA. Free WiFi | 3.6 km |
Return & Value appreciation
Annual return
7.18%
5 Year Return
35.90%
10 Year Return
71.80%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained, modern design, pre-installed air conditioning, and communal amenities enhance value.
Possible improvements
- Adding a solar energy system to reduce energy costs.
- Upgrading kitchen and bathroom fixtures for a more luxurious appeal.
- Enhancing outdoor spaces with landscaping or additional features.
- Installing smart home technology for increased convenience and security.
Full property analysis
Log in to view cashflow, ROI and rental estimates for this deal.
View analysisDescription
Experience the best of coastal living with these modern 3-bedroom homes in Pilar de la Horadada, Spain, just 2 km from the stunning beaches of Costa Blanca. These contemporary properties are perfect for families and lifestyle enthusiasts seeking comfort, convenience, and a vibrant community. Each home features spacious 70 m² interiors, stylish design, and up to 93 m² of outdoor terraces, ideal for relaxing or entertaining. Enjoy pre-installed air conditioning, private parking, and optional solariums, all within a secure, gated community. Residents can indulge in communal amenities including a swimming pool, lush gardens, and children’s play areas, creating a resort-style lifestyle. Located close to local schools, shops, and bus routes, these homes offer exceptional connectivity in Pilar de la Horadada, a charming seaside town known for its warm climate, laid-back atmosphere, and scenic marinas. Whether you’re looking for a permanent residence or a vacation retreat, these properties in Pilar de la Horadada, Spain, present a unique opportunity to invest in quality living near the Mediterranean coast. Discover your perfect home in this sought-after coastal town and enjoy the idyllic lifestyle that Spain’s Costa Blanca region offers.
Location
Similar properties in Pilar de La Horadada
2.58% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 69 m²
Pilar de La Horadada, Spain
€350.000
€301,26/pm
69 m²
2 bed
2 bath
6.88% ROI per year
House in Pilar de La Horadada, 3 bedrooms, 83 m²
Pilar de La Horadada, Spain
€355.000
€814,05/pm
83 m²
3 bed
3 bath
2.97% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 46 m²
Pilar de La Horadada, Spain
€339.000
€335,32/pm
46 m²
2 bed
2 bath
2.26% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 71 m²
Pilar de La Horadada, Spain
€365.000
€274,65/pm
71 m²
2 bed
2 bath
3.01% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 59 m²
Pilar de La Horadada, Spain
€334.000
€334,95/pm
59 m²
2 bed
2 bath
2.08% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 88 m²
Pilar de La Horadada, Spain
€369.000
€256,45/pm
88 m²
2 bed
2 bath
2.29% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 93 m²
Pilar de La Horadada, Spain
€369.500
€281,92/pm
93 m²
2 bed
2 bath
2.12% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 79 m²
Pilar de La Horadada, Spain
€369.900
€261,01/pm
79 m²
2 bed
2 bath
2.84% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 103 m²
Pilar de La Horadada, Spain
€329.900
€312,17/pm
103 m²
2 bed
2 bath
2.81% ROI per year
House in Pilar de La Horadada, 2 bedrooms, 87 m²
Pilar de La Horadada, Spain
€329.000
€307,96/pm
87 m²
2 bed
2 bath
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!