You reached your limit. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
84 m²
Surface area
€
€4404
Price per m²
House
Property type
+10 photos
Analysis
Price
€369.900
Own investment (30%)
€110.970
30% down
payment of purchase price
Buyer costs (10%)
€36.990
10% of purchase price
Estimated nightly rate
€134,46
Expected occupancy rate
61%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
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
-€690,48
Maintenance costs
-€70
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
-€374,22
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€91,10
Municipal taxes for Pilar de la Horadada
Tax
(19%)
-€177,78
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.
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€134,46
High season
€173
Mid season
€129,58
Low season
€106
Price determining factors
- Property condition: High-quality finishes and new construction increase initial value.
- Local market trends in 2027: Rising property prices driven by demand for coastal homes.
- Economic outlook in 2027: Positive, with stable growth in Spain and increased foreign investment.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €150,33 | Villa Lindal - upper part of Ciudad Quesada. | 21.1 km |
| €231,40 | Fidalsa 5 Stars Sea Views | 23.4 km |
| €196,40 | La Manzana - Villa with Private Pool | 14.4 km |
| €246,60 | Exclusive New build Villa with jacuzzi and pool | 16.1 km |
| €116,43 | Sunny stay at Casa Corten with Private pool. | 21.8 km |
| €121 | Very nice beachfront house. | 25.2 km |
| €119,20 | Villa-Capricho Playa - ParqueMar. VT-480073-A | 19.5 km |
| €98,40 | Nature Views Luxury Villa - 3BR en Pool | 10.4 km |
| €96 | Casa Midu, Beachhouse 450 meters beach lo Sola | 16.8 km |
| €216,40 | Dreamscape Villa by Fidalsa | 18.5 km |
Return & Value appreciation
Annual return
6.15%
5 Year Return
30.75%
10 Year Return
61.50%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Modern, well-maintained with contemporary design and premium amenities.
- Local market trends in 2027: Expected growth due to tourism and urban development in Costa Blanca.
- Property type: Attractive holiday and permanent residence with high rental potential.
Possible improvements
- Adding solar panels for energy efficiency.
- Upgrading kitchen and bathroom fixtures.
- Enhancing outdoor spaces with landscaping or additional amenities.
Description
Explore modern, luxurious homes in Pilar de la Horadada, Spain, featuring contemporary design, private pools, and expansive terraces. These new 3-bedroom properties are perfectly situated just minutes from Higuericas Beach and the vibrant town center, offering an ideal blend of coastal living and urban convenience in Spain. Each residence spans from 84m² to 120m² within a secure, gated community, designed for comfort and style. Open-plan kitchens, built-in wardrobes, double glazing, and pre-installed air conditioning ensure a premium living experience. Ground-floor units boast private gardens, while penthouses feature exclusive solariums with stunning views. Additional amenities include private parking, storage rooms, and en-suite bathrooms for added convenience. Located in Pilar de la Horadada, these homes provide easy access to beautiful beaches, green parks, excellent schools, and modern urban amenities, making them perfect for holiday homes or permanent residences. The Costa Blanca’s renowned climate, vibrant community, and proximity to Alicante’s international airport make these properties in Pilar de la Horadada a compelling choice for buyers seeking quality coastal living in Spain.
Location
Similar properties in Pilar de la Horadada
Interested in this property?
Register your interest and we'll connect you directly with the seller. No obligations.
Sign up and register interestLog in to view this deal
Get instant access to the best real estate deals
New to SpotEstate? Log in with your Google account or create an account and get access to:
- More profitable deals
- Cashflow calculations
- Extensive ROI calculations & predictions
Nightly rates in the area
Questions? Chat with us!