Detached house in Calle València, Els Pinars, Lloret de Mar
Detached house in Calle València, Els Pinars, Lloret de Mar — image 2Detached house in Calle València, Els Pinars, Lloret de Mar — image 3Detached house in Calle València, Els Pinars, Lloret de Mar — image 4Detached house in Calle València, Els Pinars, Lloret de Mar — image 5
Grade Avillamid-range

Detached house in Calle València, Els Pinars, Lloret de Mar

Lloret de Mar · Lloret de Mar · Girona

€399,000

Asking Price (EUR)

STR Restriction Warning

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.

6.5%

Net Yield (after tax, all-in)

indicative range 5.5–7.4%

6.5%

Managed ROI (after tax)

15.7%

Gross Yield

53%

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: €74,661/yr
Average Daily Rate: €418
+13.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has countryside (+10%)
Net Yield (after tax): 6.5%
Payback Period: 15.5 years
5-yr Capital Value: €462,550
10-yr Capital Value: €536,223
Brixfox Score: 78.6 / 100
Comparable Properties: 8
Data Confidence: 70%
Search Radius: 3 km

True Investment Cost

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

€476,228

+19.4% over asking

Asking price€399,000
itp€39,900
legal€4,828
furnishing€30,000
notary registry€2,500
All-in investment€476,228

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: 2
Building: 193 m²
Land: 526 m²
Style: contemporary
Condition: excellent
Year Built: 1997
Energy Certificate: E
countryside

Design Features

covered outdoor patio with wooden beamsmodern black fireplaceopen-plan kitchen with island seatinglight wood flooring

AI Investment Summary

A investment in Lloret de Mar. Score 78.6/100. Net yield 6.5% after tax | Occupancy 53% | ADR $418 | No STR licence on record

Score Breakdown

ROI
21.9
Visual Appeal
13.6
Ownership Security
13
Location
8.16
Land & Space
11.63
Rental Demand
5.28
Payback Speed
4
STR Suitability
1

Description

HOUSE FOR SALE IN ELS PINARS, LLORET DE MAR – SEA AND MOUNTAIN VIEWS House for sale located in the Els Pinars residential area of Lloret de Mar, in a quiet and residential setting, with beautiful sea and mountain views and south-facing orientation. The property has a comfortable and practical layout, with spacious an

Location

📍 41.7301°, 2.8264°

Lloret de Mar, Girona, Spain

Visit Casa Blanca Agency →Listed via Idealista.com
4-bedroom freehold villa in Lloret de Mar — photo 1 of 5
Casa Blanca Agency
1 / 5
4-bedroom freehold villa in Lloret de Mar — photo 2 of 5
2 / 5
4-bedroom freehold villa in Lloret de Mar — photo 3 of 5
3 / 5
4-bedroom freehold villa in Lloret de Mar — photo 4 of 5
4 / 5
4-bedroom freehold villa in Lloret de Mar — photo 5 of 5
5 / 5

Detached house in Calle València, Els Pinars, Lloret de Mar

Lloret de Mar · Costa Brava · Ref BF-121172Source · Casa Blanca Agency · listed 22 Aug 2026
Asking price
$454,028
View original listing
Bedrooms
4
Bathrooms
2
Built area
193 m²
Land
526 m²
Brixfox Score 79 · A
Modelled from Airbnb listings we track across Lloret de Mar — 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

Lloret de Mar

Costa Brava, Approximate area

Loading Map...

Explore the full market map

STR Restriction Warning

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.

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)
$476/night
50% ($238)Brixfox estimate($476/night)200% ($952)
Occupancy
53%
10%Brixfox estimate(53%)100%

Short-Term Rental

Indicative
Yearly income
$47,576
Likely range $28,546 – $66,607
Airbnb data$476/night · 53% occupancy
Rental income
$476/night · 53% occ.
$84,958
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 Lloret de Mar.

$3.8M$2.8M$1.9M$944K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $399K
Capital appreciation
Property value growing at +4%/yr based on Lloret de Mar 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 9: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$485K
+22%
Rental Income
+$222K
Total Position
$707K
+77%
12.1%/yr
Year 10
Capital Value
$591K
+48%
Rental Income
+$479K
Total Position
$1.1M
+168%
10.4%/yr
Year 20
Capital Value
$874K
+119%
Rental Income
+$1.1M
Total Position
$2.0M
+401%
8.4%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$2.0M
Total Position
$3.3M
+723%
7.3%/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.

Villa Scorecard

Location
••••
•••• •••• ••••
Rental Yield
••••
•••• •••• ••••
Occupancy
••••
•••• •••• ••••
Nightly Rate
••••
•••• •••• ••••
Visual Appeal
••••
•••• •••• ••••
Size & Space
••••
•••• •••• ••••
Zoning
••••
•••• •••• ••••
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.