apartments, 2 bed, in Estepona, Costa del Sol — Green Terraces6.1% Gross rental yield

Green Terraces

📍 Estepona, Málaga · Costa del Sol
€498,000
€6,145/m²

About this home

Green Terraces in Estepona, Málaga. 2-bed apartments, 81 m², 6.1% gross yield. New-build property by the sea in Spain — €498,000.

Specifications

Bedrooms
2
Bathrooms
2
Floor area
81 m²
Type
Apartment
Status
Off-plan
Completion
2026 Q4
Nearest airport
AGP
Price per m²
€6,145/m²

Features

GymRooftop solariumWalking distance to beachUnderground parking

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
6.1%

Estimated gross rental yield is 6.1%. This is an off-plan unit: pay in stages during construction, completion 2026 Q4. Buy at today’s price and complete at market value.

Investment analysis

Worked through on this property’s real numbers: price €498,000, estimated gross yield 6.1%.

35% deposit
€174,300
Mortgage (65%)
€323,700
Gross rental income per year
€30,378
Net per year (estimate)
€21,265

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 €498,000 price and a 35% deposit. Adjust the inputs to your situation.

Loan €323,700 with a €174,300 deposit.

Monthly payment
€1,621
Loan amount€323,700
Down payment€174,300
Total interest€162,456
Total (deposit + payments)€660,456

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 €498,000 that is roughly €49,800–€69,720.

Get an exact figure in the costs calculator

Similar in this town

Similar by yield