Launch offer — 3 months free free, no card

Semi-detached house in Calle la Iglesia, 23 a, El Cotillo, La Oliva
Semi-detached house in Calle la Iglesia, 23 a, El Cotillo, La Oliva — image 2Semi-detached house in Calle la Iglesia, 23 a, El Cotillo, La Oliva — image 3Semi-detached house in Calle la Iglesia, 23 a, El Cotillo, La Oliva — image 4Semi-detached house in Calle la Iglesia, 23 a, El Cotillo, La Oliva — image 5
Grade C+villamid-range

Semi-detached house in Calle la Iglesia, 23 a, El Cotillo, La Oliva

La Oliva · La Oliva · Las Palmas

€599,000

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.

0.4%

Net Yield (after tax, all-in)

0.4%

Managed ROI (after tax)

3.4%

Gross Yield

42%

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: €23,027/yr
Average Daily Rate: €163
+3.0% vs area baselineMediterranean-traditional style (+5%), No pool (-12%), Has garden (+10%)
Net Yield (after tax): 0.4%
Payback Period: 254.6 years
5-yr Capital Value: €694,405
10-yr Capital Value: €805,006
Brixfox Score: 45 / 100

True Investment Cost

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

€676,844

+13.0% over asking

Asking price€599,000
itp€38,935
legal€6,409
furnishing€30,000
notary registry€2,500
All-in investment€676,844

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: 2
Bathrooms: 2
Building: 102 m²
Style: mediterranean-traditional
Condition: good
garden

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

stone facade accentswooden pergolatraditional shuttersxeriscaped garden with succulents

Score Breakdown

ROI
1.56
Visual Appeal
12.8
Ownership Security
13
Location
8.4
Land & Space
4.04
Rental Demand
4.19
Payback Speed
0
STR Suitability
1

Description

Single-family house in El Roque with 2 double beds, full kitchen, living room and 2 bathrooms. Includes a large garden and 2 storage rooms plus internal parking for one car with an automated gate.

Location

📍 28.6840°, -13.9937°

La Oliva, Las Palmas, Spain

Listed by Private owner via Idealista.com
2-bedroom freehold villa in La Oliva — photo 1 of 5
Idealista.com
2-bedroom freehold villa in La Oliva — photo 2 of 5
2-bedroom freehold villa in La Oliva — photo 3 of 5
2-bedroom freehold villa in La Oliva — photo 4 of 5
2-bedroom freehold villa in La Oliva — photo 5 of 5

Semi-detached house in Calle la Iglesia, 23 a, El Cotillo, La Oliva

La Oliva · Canary Islands · Ref BF-12906 Source verified · Idealista.com · listed 1 Jul 2026
Asking price · Freehold
$651,087
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
102 m²
True net yield
0.4%
≈ $912/mo net after costs & tax
5-yr total return (net + appreciation)
6.5% / yr avg
Payback in ~255 yrs from rent
Brixfox Score 45 · C+

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

La Oliva

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)
$177/night
50% ($88)Brixfox estimate($177/night)200% ($354)
Occupancy
42%
10%Brixfox estimate(42%)100%

Short-Term Rental

Indicative
Yearly income
$14,016
Likely range $8,410 – $19,623
Airbnb data$177/night · 42% occupancy
Rental income
$177/night · 42% occ.
$25,029
Running costs (20%)
Utilities, cleaning, maintenance
-$5,006
Income tax (24%)
Non-EU IRNR on gross rent
-$6,007
Net income
2.2% ROI
$14,016

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in La Oliva.

$2.9M$2.2M$1.5M$735K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $599K
Capital appreciation
Property value growing at +4%/yr based on La Oliva 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 30: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$729K
+22%
Rental Income
+$68K
Total Position
$797K
+33%
5.9%/yr
Year 10
Capital Value
$887K
+48%
Rental Income
+$148K
Total Position
$1.0M
+73%
5.6%/yr
Year 20
Capital Value
$1.3M
+119%
Rental Income
+$346K
Total Position
$1.7M
+177%
5.2%/yr
Year 30
Capital Value
$1.9M
+224%
Rental Income
+$613K
Total Position
$2.6M
+327%
5.0%/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
Weak
2.2% annual return
Occupancy
Weak
42% average occupancy
Nightly Rate
Good
$163 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.2% is below 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.
1.7%
$904/mo
40% occ.
2.2%
$1,205/mo
42% occ.
2.3%
$1,261/mo
current
52% occ.
2.9%
$1,563/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.