penthouses, 3 bed, in Orihuela Costa, Costa Blanca — Terra Beach4.3% Gross rental yield

Terra Beach

📍 Orihuela Costa, Alicante · Costa Blanca
€422,000
€3,488/m²

About this home

Terra Beach in Orihuela Costa, Alicante. 3-bed penthouses, 121 m², 4.3% gross yield. New-build property by the sea in Spain — €422,000.

Specifications

Bedrooms
3
Bathrooms
2
Floor area
121 m²
Type
Penthouse
Status
Under construction
Completion
2026 Q2
Nearest airport
ALC
Price per m²
€3,488/m²

Features

Gated communityEnergy rating ACommunal poolNear golfConciergePadel court

About the location

This new-build is in Orihuela Costa, Alicante (Costa Blanca). The nearest airport is ALC, convenient for lettings and personal visits. Strong local infrastructure, beaches and tourist demand support steady occupancy.

Buying by the sea in Orihuela Costa means choosing golf and urbanisations: Campoamor, La Zenia and Villamartín form one of Spain’s densest golf clusters, right by Blue-Flag beaches. The catalogue holds 6 new-builds, with plenty of townhouses and penthouses.

Blue-Flag beaches, four golf courses (Villamartín, Las Ramblas, Campoamor, Las Colinas nearby), Zenia Boulevard — the province’s largest mall — and Alicante airport 40–50 minutes away cover daily needs.

New-build in Orihuela Costa

Investment yield

Gross rental yield
4.3%

Estimated gross rental yield is 4.3%. This is an off-plan unit: pay in stages during construction, completion 2026 Q2. Buy at today’s price and complete at market value.

Investment analysis

Worked through on this property’s real numbers: price €422,000, estimated gross yield 4.3%.

35% deposit
€147,700
Mortgage (65%)
€274,300
Gross rental income per year
€18,146
Net per year (estimate)
€12,702

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 €422,000 price and a 35% deposit. Adjust the inputs to your situation.

Loan €274,300 with a €147,700 deposit.

Monthly payment
€1,373
Loan amount€274,300
Down payment€147,700
Total interest€137,663
Total (deposit + payments)€559,663

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 €422,000 that is roughly €42,200–€59,080.

Get an exact figure in the costs calculator

Similar in this town

Similar by yield