You can view 2 more properties. Log in for unlimited access.
3
Bedrooms
3
Bathrooms
87 m²
Surface area
€
€4368
Price per m²
House
Property type
+3 photos
Analysis
Price
€380.000
Own investment (30%)
€114.000
30% down payment of purchase price
Buyer costs
€38.000
Buyer costs: 10% of purchase price
Estimated nightly rate
€132,11
Expected occupancy rate
63%
Gross rental p/m
Log in to see the annual gross rental income
€0000
Sign in to view
Mortgage costs
-€709,33
This is the monthly interest you pay for the mortgage(3.2%interest)
Maintenance costs
-€72,50
{% trans '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
-€379,73
{% trans '15% commission based on average fees from Booking.com
and Airbnb' %}
Municipal taxes
-€93,25
Municipal taxes for Pilar de la Horadada
Tax
(19%)
-€179,25
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
€132,11
High season
€165
Mid season
€128,08
Low season
€96
Price determining factors
- Proximity to beaches and amenities
- Quality of construction and finishes
- Market demand for holiday homes
- Local economic growth
- Tourism development projects
Comparable accommodations
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €154,20 | CHALET 6 METERS FROM THE SEA. Free WiFi | 3.6 km |
| €112 | Sunny House. Heated and private pool. | 5.8 km |
| €119,50 | Villa_Oasis Hill. 3 bedrooms with 2 bathrooms | 6.6 km |
| €319 | Sisu|Willa z Podgrzewanym Basenem|Las Colinas|Golf | 7.1 km |
| €117,40 | Cabo Roig La Zenia 3 bedroom, pool, roof terrace | 7.6 km |
| €159,80 | Beautiful villa with lovely private pool | 7.9 km |
| €303 | Dreamscape Villa by Fidalsa | 15.9 km |
| €134,80 | Casa Olivia with pool heating | 17.5 km |
| €121 | Modern Villa | Private Swimming Pool | 400 m Beach | 18.4 km |
| €113 | Villa by the sea with jacuzzi, garden & park view | 19.5 km |
Return & Value appreciation
Annual return
8.04%
5 Year Return
40.20%
10 Year Return
80.40%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained new build with modern finishes enhances value growth.
- Local market trends in 2027: Expected steady growth due to tourism and expatriate interest.
- Property type: Bungalow apartments are popular for vacation rentals and resale.
- Economic outlook in 2027: Positive, with tourism and real estate sectors expected to perform well.
- Demographic developments: Increasing expatriate population and retirees boost demand.
- Infrastructure plans in 2027: Improved transportation and amenities will support property values.
- Historical WOZ value trends: Consistent increase indicating rising property values.
Possible improvements
- Upgrade kitchen appliances and fixtures
- Add outdoor living spaces or terraces
- Improve landscaping and outdoor areas
- Modernize bathrooms and fixtures
- Enhance energy efficiency features
Description
Experience the ultimate coastal lifestyle with these stunning bungalow apartments in Pilar de la Horadada, Spain. Perfectly situated on the Costa Blanca, these modern homes feature 3 to 4 bedrooms and spacious living areas, ideal for families or investors seeking property in Spain. Priced from €365,000, these properties offer excellent value and are ready for occupancy in early 2026.
Location
Nightly rates in the area
Questions? Chat with us!