Casa indipendente in Via Rio Calvia, 10, Carrabuffas - Monte Carru - Caragol, Alghero
Casa indipendente in Via Rio Calvia, 10, Carrabuffas - Monte Carru - Caragol, Alghero — image 2Casa indipendente in Via Rio Calvia, 10, Carrabuffas - Monte Carru - Caragol, Alghero — image 3Casa indipendente in Via Rio Calvia, 10, Carrabuffas - Monte Carru - Caragol, Alghero — image 4Casa indipendente in Via Rio Calvia, 10, Carrabuffas - Monte Carru - Caragol, Alghero — image 5
Grade A+villamid-range

Casa indipendente in Via Rio Calvia, 10, Carrabuffas - Monte Carru - Caragol, Alghero

Alghero · Sassari · Sardinia

€1M

Asking Price (EUR)

Indicative figures

The rental projection rests on limited comparable data (6 comps, 66% confidence).

The agent states no bedroom count. It is derived from the listing’s room count (17 locali, every room of the home), and the comparables are chosen by bedrooms — confirm the layout before relying on the yield.

6.7%

Net Yield (managed, after tax, all-in)

12.1%

Self-managed (after tax, all-in)

19.7%

Gross Yield (on all-in cost)

48%

Occupancy (modelled, annual)

Net yield is what a fully-managed owner of one let property keeps after the cedolare secca — the flat 21% tax on GROSS rent, owed whatever the costs — divided by the all-in acquisition cost. A second let property is taxed at 26%, and from the third the letting is a business. Confirm the treatment with an Italian commercialista.

Projected Gross Revenue: €222,010/yr
Nightly Rate: €1269implied by the gross revenue and the occupancy
Cedolare Secca (21% of gross): €46,622/yr
Payback (managed, after tax): 15.0 years
5-yr Capital Value: €1.1M
10-yr Capital Value: €1.3M
Brixfox Score: 98.6 / 100
Comparable Airbnbs: 6
Data Confidence: 66%
Search Radius: 4 km
Season curve: Sardinia

True Investment Cost

Registration tax or VAT + notary + your own agency commission + legal + furnishing.

€1.1M

+12.9% over asking

Asking price€1M
Imposta di registro (9% of the cadastral value)€45,100
Notary€6,400
Buyer’s agency commission (incl. 22% VAT)€36,600
Legal fees (incl. 22% VAT)€10,980
Furnishing€30,000
All-in investment€1.1M

On a resale from a private seller the imposta di registro is charged on the cadastral value, not the price; we do not know a listing’s rendita catastale, so it is modelled at half the price, above the national average, which errs towards a higher tax and a lower yield. In Italy the buyer pays their own agency commission. Budget extra for a survey, translation and a power of attorney if you will not sign in person.

Annual Operating Costs (fully managed)

The stored cost lines behind the net yield above.

Gross rental revenue€222,010
Rental management−€59,587
Booking channel fees−€8,880
Cleaning & consumables−€11,101
Utilities (electricity, gas, water, internet)−€4,500
IMU (municipal property tax)−€6,933
TARI (waste tax)−€1,890
Maintenance reserve−€5,000
Insurance−€900
Commercialista & tax filing−€1,200
Cedolare secca (21% of gross)−€46,622
Bedrooms: 6 (derived)
Bathrooms: 9
Building: 420 m²
Land: 10000 m²
Style: mediterranean-traditional
Condition: good
Year Built: 2009
Private Pool
pool

No CIN stated

The listing prints no CIN and says nothing about short-term letting, which is the norm for an Italian for-sale advertisement: an open question for the agency, not a red flag. The regional code and the national CIN are filed per unit under the buyer’s own codice fiscale once the sale completes.

Italy requires a national CIN (Codice Identificativo Nazionale) for every short-term let, on top of the regional code. Since May 2026 Airbnb and Booking delist listings without a valid CIN; operating without one carries fines of EUR 800-8,000. Regional registration for this property sits with Sardegna SUAPE (CIR/CIN). From the third short-let property the activity is classed as a business (Partita IVA, social contributions, no cedolare secca). Brixfox models a single-property, non-professional owner.

A CIN is issued for a unit to the person who operates it, and it does not pass with the sale: the buyer files the regional code and the national CIN again under their own codice fiscale. Have an Italian commercialista confirm the comune still accepts new short-term lets (Florence and Venice cap them in their historic centres) before underwriting rental income.

Design Features

multi-level outdoor spacecurved pool design

Score Breakdown

ROI
22.36
Visual Appeal
11.8
Ownership Security
13
Location
9
Land & Space
12
Rental Demand
4.79
Payback Speed
5
STR Suitability
2

Description

Villa molto grande composto da sala enorme, 3 camere da letto, 3 bagni, due verande enormi, disposta in tre livelli, ristrutturata e curata nei minimi particolari, al piano terra, c’è la sala, cucina, due camere da letto e due bagni, una grande veranda, al piano superiore c’è altra camera con bagno. La villa ha 7 appartamenti tutti con ingresso indipendenti, e ristrutturati, grande piscina, barbecue, idromassaggi e 7 verande ciascuna per ogni appartamento, patio per il barbecue. Attualmente è un residence con grande richieste e molto indicizzata, con il massimo dei voti in ogni portale.

Location

📍 40.5765°, 8.3520°

Approximate location — Idealista blurs its pins

Alghero, Sardinia, Italy

Listed by Agenzia immobiliare buxis di antonella paschino

Price
€1,000,000
ReportInquire
6-bedroom freehold villa in Alghero — photo 1 of 5
Agenzia immobiliare buxis di antonella paschino
1 / 5
6-bedroom freehold villa in Alghero — photo 2 of 5
2 / 5
6-bedroom freehold villa in Alghero — photo 3 of 5
3 / 5
6-bedroom freehold villa in Alghero — photo 4 of 5
4 / 5
6-bedroom freehold villa in Alghero — photo 5 of 5
5 / 5

Casa indipendente in Via Rio Calvia, 10, Carrabuffas - Monte Carru - Caragol, Alghero

Alghero · Sardinia · Ref BF-50727Source · Agenzia immobiliare buxis di antonella paschino · listed 2 Oct 2026
Asking price
€1,000,000
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Italy ownership, tax and letting rules

Bedrooms
6
Bathrooms
9
Built area
420 m²
Land
10000 m²
Condition
Good, lived-in
(portal field)
Brixfox Score 99 · A+Financial analysis ↓

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

No CIN stated

The listing prints no CIN and says nothing about short-term letting, which is the norm for an Italian for-sale advertisement: an open question for the agency, not a red flag. The regional code and the national CIN are filed per unit under the buyer’s own codice fiscale once the sale completes.

Italy requires a national CIN (Codice Identificativo Nazionale) for every short-term let, on top of the regional code. Since May 2026 Airbnb and Booking delist listings without a valid CIN; operating without one carries fines of EUR 800-8,000. Regional registration for this property sits with Sardegna SUAPE (CIR/CIN). From the third short-let property the activity is classed as a business (Partita IVA, social contributions, no cedolare secca). Brixfox models a single-property, non-professional owner.

A CIN is issued for a unit to the person who operates it, and it does not pass with the sale: the buyer files the regional code and the national CIN again under their own codice fiscale. Have an Italian commercialista confirm the comune still accepts new short-term lets (Florence and Venice cap them in their historic centres) before underwriting rental income.

Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
Gross yield · all-in basis
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Alghero — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
€1,269
Expected booked rate (market-calibrated)
Expected occupancy
48%
Full-year estimate, market-calibrated
Projected annual revenue
€222,010
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$
Seasonal occupancy pattern
Peak Aug +68% · Low Jan -59%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 9.9% of price, auto-calculated
€99,080
Imposta di registro (9% of the cadastral value) + fixed taxes€45,100
Buyer-side agency commission (incl. IVA)€36,600
Legal, survey & translated deed€10,980
Notary (rogito, incl. IVA)€6,400
Renovation budget· no measured Italy basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,129,080
+12.9% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
••••
Rental management
••••
Booking channel fees
••••
Cleaning & consumables
••••
Utilities (electricity, gas, water, internet)
••••
IMU (municipal property tax)
••••
TARI (waste tax)
••••
Maintenance reserve
••••
Insurance
••••
Commercialista & tax filing
••••
Cedolare secca
••••
Net operating income
••••
Net yield on all-in investment
••%

Income tax is the cedolare secca at 21% of gross rent, the rate for a non-professional owner letting one property: a second let property pays 26%, and from the third the letting is a business (Partita IVA, no cedolare secca). IMU (at the comune's published rate, or the median rate where it is not on file) and the registration tax rest on a cadastral value modelled from the price, as the listing states no rendita catastale; the visura catastale gives the real figure. Financing is not modelled.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Brixfox model assumption8%
Yield + value growth
••/yr
••% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Italy ownership, tax and letting rules

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Alghero · Sardinia

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

99A+
Location••••
•••• •••• ••••
Rental Yield••••
•••• •••• ••••
Occupancy••••
•••• •••• ••••
Nightly Rate••••
•••• •••• ••••
Visual Appeal••••
•••• •••• ••••
Size & Space••••
•••• •••• ••••
STR Registration••••
•••• •••• ••••
Tenure••••
•••• •••• ••••

Upgrade to Pro to see the full scorecard analysis.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-18 pts occupancy30%••••••%
-8 pts occupancy40%••••••%
Expected48%••••••%
+10 pts occupancy58%••••••%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost · upgrade to Pro to stress-test this yield

TenureFreeholdno lease decay · no amortisation
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

2 free AI questions a day · a free account gets 5 — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Italy ownership, tax and letting rules

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Agenzia immobiliare buxis di antonella paschino

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use Brixfox Intelligence rental data from tracked Airbnb calendars. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Italy may impact actual yields.