Semi-detached house in Antigua Nn, Antigua
Semi-detached house in Antigua Nn, Antigua — image 2Semi-detached house in Antigua Nn, Antigua — image 3Semi-detached house in Antigua Nn, Antigua — image 4Semi-detached house in Antigua Nn, Antigua — image 5
Grade Bvillamid-range

Semi-detached house in Antigua Nn, Antigua

Antigua · Antigua · Las Palmas

€394,500

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.

3.6%

Net Yield (after tax, all-in)

indicative range 3.1–4.1%

3.6%

Managed ROI (after tax)

10.2%

Gross Yield

76%

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: €46,732/yr
Average Daily Rate: €182
-3.0% vs area baselineImage quality 6/10 (-3%), Modern/contemporary style (+12%), No pool (-12%)
Net Yield (after tax): 3.6%
Payback Period: 27.7 years
5-yr Capital Value: €457,334
10-yr Capital Value: €530,175
Brixfox Score: 60.1 / 100
Comparable Properties: 5
Data Confidence: 73%
Search Radius: 3 km

True Investment Cost

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

€456,864

+15.8% over asking

Asking price€394,500
itp€25,643
legal€4,221
furnishing€30,000
notary registry€2,500
All-in investment€456,864

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: 2
Building: 122 m²
Style: contemporary
Condition: good
Year Built: 2007

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

open-plan living-kitchen areamodern art pieces

AI Investment Summary

B investment in Antigua (Fuerteventura). Score 60.1/100. Net yield 3.6% after tax | Occupancy 76% | ADR $182 | No STR licence on record

Score Breakdown

ROI
13.64
Visual Appeal
9.8
Ownership Security
13
Location
8.64
Land & Space
4.44
Rental Demand
7.6
Payback Speed
2
STR Suitability
1

Description

Magnificent furnished villa with private pool, just 10 minutes from Puerto del Rosario! It boasts a constructed area of 122m2 on a 267m2 plot, located in the quiet residential area of Nuevo Horizonte. Distributed on a single level, it comprises a bright open-plan living room and kitchen with large windows and doors lea

Location

📍 28.4000°, -13.8620°

Antigua, Las Palmas, Spain

Listed by INMOBILIARIA MENSAY XXI S.L.U. via Idealista.com
3-bedroom freehold villa in Antigua — photo 1 of 5
Idealista.com
1 / 5
3-bedroom freehold villa in Antigua — photo 2 of 5
2 / 5
3-bedroom freehold villa in Antigua — photo 3 of 5
3 / 5
3-bedroom freehold villa in Antigua — photo 4 of 5
4 / 5
3-bedroom freehold villa in Antigua — photo 5 of 5
5 / 5

Semi-detached house in Antigua Nn, Antigua

Antigua · Canary Islands · Ref BF-13057Source · Idealista.com · listed 20 Jun 2026
Asking price
$448,908
Bedrooms
3
Bathrooms
2
Built area
122 m²
Brixfox Score 60 · B
Modelled from Airbnb listings we track across Antigua — 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

Antigua

Canary Islands, Approximate area

Loading Map...

Explore the full market map

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)
$207/night
50% ($104)Brixfox estimate($207/night)200% ($414)
Occupancy
76%
10%Brixfox estimate(76%)100%

Short-Term Rental

Indicative
Yearly income
$29,779
Likely range $17,868 – $41,691
Airbnb data$207/night · 76% occupancy
Rental income
$207/night · 76% occ.
$53,177
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 Antigua.

$2.9M$2.2M$1.5M$726K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $395K
Capital appreciation
Property value growing at +4%/yr based on Antigua 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 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$480K
+22%
Rental Income
+$139K
Total Position
$619K
+57%
9.4%/yr
Year 10
Capital Value
$584K
+48%
Rental Income
+$300K
Total Position
$884K
+124%
8.4%/yr
Year 20
Capital Value
$864K
+119%
Rental Income
+$703K
Total Position
$1.6M
+297%
7.1%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$1.2M
Total Position
$2.5M
+540%
6.4%/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.