Launch offer — 3 months free free, no card

Terraced house in Pasaje Valito Sau Nn, Callao Salvaje, Adeje
Terraced house in Pasaje Valito Sau Nn, Callao Salvaje, Adeje — image 2Terraced house in Pasaje Valito Sau Nn, Callao Salvaje, Adeje — image 3Terraced house in Pasaje Valito Sau Nn, Callao Salvaje, Adeje — image 4Terraced house in Pasaje Valito Sau Nn, Callao Salvaje, Adeje — image 5
Grade Bvillaluxury

Terraced house in Pasaje Valito Sau Nn, Callao Salvaje, Adeje

Adeje · Adeje · Santa Cruz de Tenerife

€1.5M

Asking Price (EUR)

STR Restriction Warning

Canaries vacacional (VV) rules tightened under Ley 2/2025: new licences face residential-zone limits, community-of-owners approval and municipal caps. Verify the property holds a valid, transferable VV registration with the agency.

1.9%

Net Yield (after tax, all-in)

1.9%

Managed ROI (after tax)

5.5%

Gross Yield

40%

Occupancy

Net yield is after Spain's non-resident rental income tax (modelled at the non-EU 24% rate on net profit; EU/EEA residents pay 19%) and assumes deductible STR expenses — standard for EU/EEA owners and, per recent rulings, available to non-EU owners; confirm with a Spanish tax adviser. Holiday lets don't qualify for the 60% long-term-rental reduction.

Projected Gross Revenue: €91,993/yr
Average Daily Rate: €675
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has ocean (+10%), Luxury finish (+8%)
Net Yield (after tax): 1.9%
Payback Period: 51.3 years
5-yr Capital Value: €1.8M
10-yr Capital Value: €2.0M
Brixfox Score: 55.8 / 100
Comparable Properties: 14
Data Confidence: 91%
Search Radius: 2 km

True Investment Cost

Spanish transfer tax + notary + registry + legal + furnishing & STR launch setup.

€1.7M

+9.3% over asking

Asking price€1.5M
itp€99,125
legal€10,700
furnishing€30,000
notary registry€2,500
All-in investment€1.7M

Estimates use Spain's resale transfer-tax (ITP) schedule by region plus notary, registry and legal fees; furnishing & STR launch covers furniture, appliances, the tourist-licence setup and launch photography. Actual notary & legal vary — budget extra for surveyor, due-diligence and bank-mortgage fees if financing. Working capital (2–3 months operating buffer) not included.

Bedrooms: 3
Bathrooms: 4
Building: 340 m²
Style: modern
Condition: new-build
Energy Certificate: D
Private Pool
ocean

STR Licence Status Unconfirmed

Short-term-rental licence unconfirmed — verify before purchase. In moratorium regions (Balearics ETV, Canaries VV) only an existing, transferable licence reliably permits Airbnb-style letting.

Design Features

infinity-edge poollarge glass sliding doorsslatted wooden pergolaartificial turf lawn

Score Breakdown

ROI
7.8
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
4.03
Payback Speed
0
STR Suitability
1

Description

ICONIC – Exclusive new development in Rocabella, Callao Salvaje (South Tenerife) Discover ICONIC, a unique residential project located in the prestigious Rocabella area, in Callao Salvaje, one of the most promising areas in the south of Tenerife. Designed for those seeking quality, tranquility, and a secure investmen

Location

📍 28.1346°, -16.7847°

Adeje, Santa Cruz de Tenerife, Spain

Listed by LuxLiving Tenerife via Idealista.com
3-bedroom freehold villa in Adeje — photo 1 of 5
Idealista.com
3-bedroom freehold villa in Adeje — photo 2 of 5
3-bedroom freehold villa in Adeje — photo 3 of 5
3-bedroom freehold villa in Adeje — photo 4 of 5
3-bedroom freehold villa in Adeje — photo 5 of 5

Terraced house in Pasaje Valito Sau Nn, Callao Salvaje, Adeje

Adeje · Canary Islands · Ref BF-10785 Source verified · Idealista.com · listed 20 Jun 2026
Asking price · Freehold
$1,657,609
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
340 m²
True net yield
2.0%
≈ $5,841/mo net after costs & tax
5-yr total return (net + appreciation)
7.7% / yr avg
Payback in ~51 yrs from rent
Brixfox Score 56 · B
Modelled from Airbnb listings we track across Adeje — live calendar data. Projections are estimates, not financial advice.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Adeje

Canary Islands, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

STR Restriction Warning

Canaries vacacional (VV) rules tightened under Ley 2/2025: new licences face residential-zone limits, community-of-owners approval and municipal caps. Verify the property holds a valid, transferable VV registration with the agency.

After-tax basis: net yield is after Spain's non-resident rental income tax, modelled at the non-EU 24% rate on net profit (EU/EEA residents pay 19%). Assumes deductible STR expenses — standard for EU/EEA owners and, per recent rulings, available to non-EU owners; confirm with a Spanish tax adviser. Holiday lets don't qualify for the 60% long-term-rental reduction.

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$734/night
50% ($367)Brixfox estimate($734/night)200% ($1,467)
Occupancy
40%
10%Brixfox estimate(40%)100%

Short-Term Rental

Moderate confidence
Yearly income
$55,996
Likely range $40,317 – $71,675
Airbnb data$734/night · 40% occupancy
Rental income
$734/night · 40% occ.
$99,992
Running costs (20%)
Utilities, cleaning, maintenance
-$19,998
Income tax (24%)
Non-EU IRNR on gross rent
-$23,998
Net income
3.4% ROI
$55,996

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Adeje.

$8.5M$6.4M$4.3M$2.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.5M
Capital appreciation
Property value growing at +4%/yr based on Adeje market trends.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 22: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.9M
+22%
Rental Income
+$274K
Total Position
$2.1M
+40%
6.9%/yr
Year 10
Capital Value
$2.3M
+48%
Rental Income
+$591K
Total Position
$2.8M
+87%
6.4%/yr
Year 20
Capital Value
$3.3M
+119%
Rental Income
+$1.4M
Total Position
$4.7M
+210%
5.8%/yr
Year 30
Capital Value
$4.9M
+224%
Rental Income
+$2.5M
Total Position
$7.4M
+385%
5.4%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 6+ yrs operating 90+ properties managed ~2h guest response

Mediterráneo Stays

Vetted

Licensed VUT/VV management on the Costas & islands

21%
Management fee
of rental revenue — already in your Managed figures

Vivienda de uso turístico management for overseas owners. Regional licensing, national registry (Registro Único) and full guest operations.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Regional STR licence (VUT/VV/HUT) & national registry handling
  • Pool & garden upkeep
Visit Mediterráneo Stays

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Average
3.4% annual return
Occupancy
Weak
40% average occupancy
Nightly Rate
Strong
$675 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $675 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.4% is near the market average — model your cashflow carefully

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
2.7%
$3,749/mo
40% occ.
3.6%
$4,999/mo
current
40% occ.
3.6%
$5,039/mo
current
50% occ.
4.6%
$6,289/mo

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Spain may impact actual yields.