Detached house in Urbanizacion Vistalmar Duquesa Norte, 1, Chullera, Manilva
Detached house in Urbanizacion Vistalmar Duquesa Norte, 1, Chullera, Manilva — image 2Detached house in Urbanizacion Vistalmar Duquesa Norte, 1, Chullera, Manilva — image 3Detached house in Urbanizacion Vistalmar Duquesa Norte, 1, Chullera, Manilva — image 4Detached house in Urbanizacion Vistalmar Duquesa Norte, 1, Chullera, Manilva — image 5
Grade B+villamid-range

Detached house in Urbanizacion Vistalmar Duquesa Norte, 1, Chullera, Manilva

Manilva · Manilva · Málaga

€339,000

Asking Price (EUR)

STR Restriction Warning

Andalucía VFT: registration is via the Registro de Turismo de Andalucía. New STR can be blocked by the community of owners (2024 reform) and saturated Costa del Sol zones are tightening — verify the VFT registration and any municipal limits with the agency.

4.3%

Net Yield (after tax, all-in)

4.3%

Managed ROI (after tax)

12.0%

Gross Yield

54%

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: €47,858/yr
Average Daily Rate: €263
+13.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has sea (+10%)
Net Yield (after tax): 4.3%
Payback Period: 23.4 years
5-yr Capital Value: €392,994
10-yr Capital Value: €455,588
Brixfox Score: 66 / 100
Comparable Properties: 14
Data Confidence: 82%
Search Radius: 2 km

True Investment Cost

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

€399,332

+17.8% over asking

Asking price€339,000
itp€23,730
legal€4,102
furnishing€30,000
notary registry€2,500
All-in investment€399,332

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: 128 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: C
sea

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

private parkingsea view terraceminimalist landscaping with white pebbles and artificial grass

AI Investment Summary

B+ investment in Manilva. Score 66/100. Net yield 4.3% after tax | Occupancy 54% | ADR $263 | No STR licence on record

Score Breakdown

ROI
15.84
Visual Appeal
13.6
Ownership Security
13
Location
8.64
Land & Space
4.56
Rental Demand
5.38
Payback Speed
3
STR Suitability
2

Description

Discover your dream home in this stunning new house located in the picturesque Manilva, Málaga. Priced at €299,000, this property offers a perfect blend of modern living and breathtaking views, featuring both mountain and sea vistas that will leave you in awe. Spanning 128m², this spacious home includes 3 well-appoint

Location

📍 36.3387°, -5.2521°

Manilva, Málaga, Spain

Listed by CENTURY21 Avanza via Idealista.com
3-bedroom freehold villa in Manilva — photo 1 of 5
Idealista.com
3-bedroom freehold villa in Manilva — photo 2 of 5
3-bedroom freehold villa in Manilva — photo 3 of 5
3-bedroom freehold villa in Manilva — photo 4 of 5
3-bedroom freehold villa in Manilva — photo 5 of 5

Detached house in Urbanizacion Vistalmar Duquesa Norte, 1, Chullera, Manilva

Manilva · Costa del Sol · Ref BF-14414Source · Idealista.com · listed 21 Jun 2026
Asking price
$385,753
Bedrooms
3
Bathrooms
2
Built area
128 m²
Brixfox Score 66 · B+
Modelled from Airbnb listings we track across Manilva — 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

Manilva

Costa del Sol, Approximate area

Loading Map...

Explore the full market map

STR Restriction Warning

Andalucía VFT: registration is via the Registro de Turismo de Andalucía. New STR can be blocked by the community of owners (2024 reform) and saturated Costa del Sol zones are tightening — verify the VFT registration and any municipal limits 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)
$299/night
50% ($150)Brixfox estimate($299/night)200% ($598)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Moderate confidence
Yearly income
$30,497
Likely range $21,957 – $39,036
Airbnb data$299/night · 54% occupancy
Rental income
$299/night · 54% occ.
$54,458
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 Manilva.

$2.7M$2.0M$1.4M$683K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $339K
Capital appreciation
Property value growing at +4%/yr based on Manilva 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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$412K
+22%
Rental Income
+$142K
Total Position
$555K
+64%
10.4%/yr
Year 10
Capital Value
$502K
+48%
Rental Income
+$307K
Total Position
$809K
+139%
9.1%/yr
Year 20
Capital Value
$743K
+119%
Rental Income
+$720K
Total Position
$1.5M
+332%
7.6%/yr
Year 30
Capital Value
$1.1M
+224%
Rental Income
+$1.3M
Total Position
$2.4M
+600%
6.7%/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.