Detached house in Calle Roure, Riells, L'Escala
Detached house in Calle Roure, Riells, L'Escala — image 2Detached house in Calle Roure, Riells, L'Escala — image 3Detached house in Calle Roure, Riells, L'Escala — image 4Detached house in Calle Roure, Riells, L'Escala — image 5
Grade Bvillamid-range

Detached house in Calle Roure, Riells, L'Escala

L'Escala · Riells · Girona

€650,000

Asking Price (EUR)

Licence regime in this region

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it with the agency.

1.6%

Net Yield (after tax, all-in)

1.6%

Managed ROI (after tax)

5.5%

Gross Yield

38%

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: €43,427/yr
Average Daily Rate: €340
Net Yield (after tax): 1.6%
Payback Period: 63.6 years
5-yr Capital Value: €788,306
10-yr Capital Value: €913,863
Brixfox Score: 56.8 / 100
Comparable Properties: 17
Data Confidence: 89%
Search Radius: 2 km

True Investment Cost

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

€789,528

+21.5% over asking

Asking price€650,000
itp€68,800
legal€8,228
furnishing€30,000
notary registry€2,500
All-in investment€789,528

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: 4
Bathrooms: 3
Building: 454 m²
Land: 1200 m²
Style: mediterranean-traditional
Condition: good
Year Built: 1980
Energy Certificate: G
Private Pool
garden

No licence found

The listing states no licence, and its pin is not precise enough to check the register by location. Under the Catalan HUT regime (capped in stressed municipalities), ask the agency for the number before underwriting STR income.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

Design Features

large private gardencurved swimming poolterraced landscaping

AI Investment Summary

B investment in L'Escala. Score 56.8/100. Net yield 1.6% after tax | Occupancy 38% | ADR $340 | No STR licence on record | Pool

Score Breakdown

ROI
6.28
Visual Appeal
12.2
Ownership Security
13
Location
9
Land & Space
11.52
Rental Demand
3.78
Payback Speed
0
STR Suitability
1

Description

Space, tranquility, and 5 minutes from the sea. We present this four-sided detached house in L’Escala, situated on a large 1,200 m2 plot, ideal for those seeking space, privacy, and the tranquility of living in a home surrounded by its own land. The house offers a layout designed to comfortably enjoy both day-to-day

Location

📍 42.1045°, 3.1417°

L'Escala, Girona, Spain

Listed by Elisabet Lloses via Idealista.com

Price
$739,645
4-bedroom freehold villa in L'Escala — photo 1 of 5
Idealista.com
1 / 5
4-bedroom freehold villa in L'Escala — photo 2 of 5
2 / 5
4-bedroom freehold villa in L'Escala — photo 3 of 5
3 / 5
4-bedroom freehold villa in L'Escala — photo 4 of 5
4 / 5
4-bedroom freehold villa in L'Escala — photo 5 of 5
5 / 5

Detached house in Calle Roure, Riells, L'Escala

L'Escala · Costa Brava · Ref BF-116410Source · Idealista.com · listed 19 Aug 2026
Asking price
$739,645
Bedrooms
4
Bathrooms
3
Built area
454 m²
Land
1200 m²
Brixfox Score 57 · B
Modelled from Airbnb listings we track across L'Escala — live calendar data. Projections are estimates, not financial advice.

Unlock full financial data

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

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

L'Escala

Costa Brava, Approximate area

Loading Map...

Explore the full market map

Licence regime in this region

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it with the agency.

No licence found

The listing states no licence, and its pin is not precise enough to check the register by location. Under the Catalan HUT regime (capped in stressed municipalities), ask the agency for the number before underwriting STR income.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

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.

Property Underwriting Report not available here

This listing's itemised cost stack isn't available right now, so the page shows an approximate model. The report only underwrites the stored, itemised figures; it returns when the listing is re-scored.

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)
$387/night
50% ($193)Brixfox estimate($387/night)200% ($774)
Occupancy
38%
10%Brixfox estimate(38%)100%

Short-Term Rental

Moderate confidence
Yearly income
$27,673
Likely range $19,925 – $35,421
Airbnb data$387/night · 38% occupancy
Rental income
$387/night · 38% occ.
$49,416
Running costs (20%)
Utilities, cleaning, maintenance
••••
Income tax (24%)
Non-EU IRNR on gross rent
••••
Net income
••% ROI
••••

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in L'Escala.

$3.8M$2.8M$1.9M$939K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $650K
Capital appreciation
Property value growing at +4%/yr based on L'Escala 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 20: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$791K
+22%
Rental Income
+$129K
Total Position
$920K
+42%
7.2%/yr
Year 10
Capital Value
$962K
+48%
Rental Income
+$279K
Total Position
$1.2M
+91%
6.7%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$653K
Total Position
$2.1M
+220%
6.0%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$1.2M
Total Position
$3.3M
+402%
5.5%/yr

Ask Brixfox AI

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

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

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

Villa Scorecard

Location
••••
•••• •••• ••••
Rental Yield
••••
•••• •••• ••••
Occupancy
••••
•••• •••• ••••
Nightly Rate
••••
•••• •••• ••••
Visual Appeal
••••
•••• •••• ••••
Size & Space
••••
•••• •••• ••••
STR Licence
••••
•••• •••• ••••
Tenure
••••
•••• •••• ••••

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Upgrade to Pro to stress-test this yield across occupancy scenarios

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.