Log in for unlimited access to property analyses. Log in
3
Bedrooms
3
Bathrooms
69 m²
Surface area
€
€4854
Price per m²
House
Property type
+15 photos
Analysis
Price
€334.900
Own investment (30%)
€100.470
30% down
payment of purchase price
Buyer costs (10%)
€33.490
10% of purchase price
Estimated nightly rate
€113,84
Expected occupancy rate
60%
Gross rental p/m
€2.077,58
Gross rental income per year: €
24.930,96
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
-€625,15
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
-€333,33
Annual cleaning costs: €4000
(€333,33/month). Based on number of bedrooms.
Platform fees
-€311,64
15% commission based on average fees from Booking.com and Airbnb
Municipal taxes
-€83,88
Municipal taxes for Torrevieja
Tax
(19%)
-€126,56
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.
€539,52
Earned back in
Time to earn back own investment + buyer costs.
20.7 jaar
* Indicative calculation based on a linear mortgage.
Nightly Rates
Estimated nightly rate
€113,84
High season
€150
Mid season
€109,92
Low season
€89
Price determining factors
- Proximity to beaches and natural scenery.
- High-quality amenities including pools, private terraces, and solariums.
- Location within a vibrant community with access to golf, shopping, and transport.
- Condition of the property: Modern, stylish interiors, well-maintained, with high-end finishes.
- Economic factors: Spain's stable economic growth, tourism sector expansion, and favorable mortgage conditions.
- Local developments: New infrastructure projects, tourism initiatives, and community enhancements.
Comparable accommodations
All comparable accommodations and their nightly rates are retrieved from booking platforms.
| Rate | Hotel / apartment | Distance |
|---|---|---|
| €185,60 | Villa El Loto Blanco | 18.9 km |
| €150,33 | Villa Lindal - upper part of Ciudad Quesada. | 10.3 km |
| €231,40 | Fidalsa 5 Stars Sea Views | 12.2 km |
| €222,67 | Villa "Alma" with pool heating | 16.9 km |
| €196,40 | La Manzana - Villa with Private Pool | 13.7 km |
| €246,60 | Exclusive New build Villa with jacuzzi and pool | 7.8 km |
| €116,43 | Sunny stay at Casa Corten with Private pool. | 8.9 km |
| €121 | Very nice beachfront house. | 11.6 km |
| €119,20 | Villa-Capricho Playa - ParqueMar. VT-480073-A | 4.7 km |
| €98,40 | Nature Views Luxury Villa - 3BR en Pool | 5.3 km |
Return & Value appreciation
Annual return
4.83%
5 Year Return
24.15%
10 Year Return
48.30%
ROI Distribution
Value development
Factors for value appreciation
- Property condition: Well-maintained modern apartments with high-quality finishes.
- Local market trends in 2027: Growing demand for holiday and investment properties in Torrevieja due to tourism and expatriate influx.
- Property type: Luxury apartments in a desirable coastal location.
- Economic outlook in 2027: Positive, with steady growth in Spain's tourism and real estate sectors.
- Demographic developments: Increasing number of retirees and expatriates seeking coastal living.
- Infrastructure plans in 2027: Improved transportation links, amenities, and local services enhancing attractiveness.
- Historical WOZ value trends: Consistent increase reflecting rising property values.
Possible improvements
- Upgrade kitchen appliances and fixtures.
- Add smart home technology for increased convenience.
- Enhance outdoor spaces with landscaping or additional features.
- Renovate bathrooms for modern aesthetics.
- Improve energy efficiency with solar panels or better insulation.
Full property analysis
Log in to view cashflow, ROI and rental estimates for this deal.
View analysisDescription
Discover luxurious bungalows in Torrevieja, Spain, offering the perfect combination of comfort, style, and stunning natural scenery. These modern 2-3 bedroom apartments in Los Balcones feature breathtaking views of Torrevieja's iconic pink lagoon, making them an ideal choice for both vacation homes and investment properties. Each bungalow boasts spacious interiors, with 58 m² of living space, complemented by large terraces of up to 75 m² and private solariums—perfect for sunbathing or entertaining guests. Located just 4 km from the pristine beaches of Torrevieja, these homes are nestled in a vibrant coastal community close to golf courses, shopping centers, and excellent transportation links. The gated complex provides residents with a communal swimming pool, secure parking, and pre-installed air conditioning for year-round comfort. Torrevieja, renowned for its salt lakes, lively atmosphere, and affordable real estate, is a sought-after destination in Spain for both holidaymakers and property investors. Its proximity to Costa Blanca and Alicante ensures easy access to international airports, bustling markets, and world-class golf courses. Whether seeking a tranquil retreat or a dynamic lifestyle, these luxury bungalows in Torrevieja offer unparalleled value and natural beauty in Spain’s premier coastal region.
Location
Similar properties in Torrevieja
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!