villas, 5 bed, in Estepona, Costa del Sol — Solana Resort4.1% Gross rental yield

Solana Resort

📍 Estepona, Málaga · Costa del Sol
€1,183,000
€4,052/m²

About this home

Solana Resort in Estepona, Málaga. 5-bed villas, 292 m², 4.1% gross yield. New-build property by the sea in Spain — €1,183,000.

Specifications

Bedrooms
5
Bathrooms
5
Floor area
292 m²
Type
Villa
Status
Under construction
Completion
2026 Q3
Nearest airport
AGP
Price per m²
€4,052/m²

Features

Rooftop solariumCommunal poolSea views

About the location

This new-build is in Estepona, Málaga (Costa del Sol). The nearest airport is AGP, convenient for lettings and personal visits. Strong local infrastructure, beaches and tourist demand support steady occupancy.

Buying a new-build in Estepona means stepping into the fastest-growing town on the Costa del Sol, where a geranium-lined Andalusian old town meets a freshly rebuilt seafront promenade. Developers currently offer 5 projects here, from compact apartments to villas facing Gibraltar.

The rebuilt promenade and La Rada beach run through the whole centre, next to a port with restaurants and a fish market. Valle Romano and Azata golf, a modern hospital and schools make the town liveable year-round, not just for holidays.

New-build in Estepona

Investment yield

Gross rental yield
4.1%

Estimated gross rental yield is 4.1%. This is an off-plan unit: pay in stages during construction, completion 2026 Q3. Buy at today’s price and complete at market value.

Investment analysis

Worked through on this property’s real numbers: price €1,183,000, estimated gross yield 4.1%.

35% deposit
€414,050
Mortgage (65%)
€768,950
Gross rental income per year
€48,503
Net per year (estimate)
€33,952

Net estimate: ~30% deducted from gross rent for non-resident tax, vacancy and management. A guide, not a guarantee.

Mortgage for this property

Pre-filled with a €1,183,000 price and a 35% deposit. Adjust the inputs to your situation.

Loan €768,950 with a €414,050 deposit.

Monthly payment
€3,850
Loan amount€768,950
Down payment€414,050
Total interest€385,913
Total (deposit + payments)€1,568,913

Indicative. Excludes bank arrangement fees, valuation and mandatory insurance. Confirm terms with the bank.

Purchase costs

On top of the price, budget 10–14% for taxes and fees: VAT or transfer tax, notary, registry, lawyer. For €1,183,000 that is roughly €118,300–€165,620.

Get an exact figure in the costs calculator

Similar in this town

Similar by yield