Launch offer — 3 months free free, no card

Detached house in Calle d‘Herentale, Can Semi-Mas Nou-Mas Ros, Castell-Platja d'Aro
Detached house in Calle d‘Herentale, Can Semi-Mas Nou-Mas Ros, Castell-Platja d'Aro — image 2Detached house in Calle d‘Herentale, Can Semi-Mas Nou-Mas Ros, Castell-Platja d'Aro — image 3Detached house in Calle d‘Herentale, Can Semi-Mas Nou-Mas Ros, Castell-Platja d'Aro — image 4Detached house in Calle d‘Herentale, Can Semi-Mas Nou-Mas Ros, Castell-Platja d'Aro — image 5
Grade B+villamid-range

Detached house in Calle d‘Herentale, Can Semi-Mas Nou-Mas Ros, Castell-Platja d'Aro

Castell-Platja d'Aro · Mas Nou · Girona

€865,000

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.

Limited comps — indicative only

Revenue projections are based on limited comparable data (0 comps, low confidence).

3.5%

Net Yield (after tax, all-in)

indicative range 2.6–4.5%

3.5%

Managed ROI (after tax)

8.9%

Gross Yield

19%

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: €89,242/yr
Average Daily Rate: €1369
+18.0% vs area baselineImage quality 8/10 (+3%), Mediterranean-traditional style (+5%), Has pool (0%), Has sea (+10%)
Net Yield (after tax): 3.5%
Payback Period: 28.3 years
5-yr Capital Value: €1.0M
10-yr Capital Value: €1.2M
Brixfox Score: 65.3 / 100

True Investment Cost

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

€997,117

+15.3% over asking

Asking price€865,000
itp€89,150
legal€10,467
furnishing€30,000
notary registry€2,500
All-in investment€997,117

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: 5
Bathrooms: 3
Building: 318 m²
Land: 1600 m²
Style: mediterranean-traditional
Condition: good
Year Built: 1976
Energy Certificate: E
Private Pool
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

infinity-edge poolarched terracestone facade accents

Score Breakdown

ROI
13.36
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
1.93
Payback Speed
2
STR Suitability
1

Description

This property sits on a spacious plot of approximately 1,600 m² and boasts 318 m² of living space distributed across three floors, offering generous interior and exterior spaces. It has been recently renovated with meticulous attention to detail, respecting its original character while incorporating improvements that e

Location

📍 41.8298°, 3.0466°

Castell-Platja d'Aro, Girona, Spain

Listed by Walter Haus Barcelona via Idealista.com
5-bedroom freehold villa in Castell-Platja d'Aro — photo 1 of 5
Idealista.com
5-bedroom freehold villa in Castell-Platja d'Aro — photo 2 of 5
5-bedroom freehold villa in Castell-Platja d'Aro — photo 3 of 5
5-bedroom freehold villa in Castell-Platja d'Aro — photo 4 of 5
5-bedroom freehold villa in Castell-Platja d'Aro — photo 5 of 5

Detached house in Calle d‘Herentale, Can Semi-Mas Nou-Mas Ros, Castell-Platja d'Aro

Castell-Platja d'Aro · Costa Brava · Ref BF-14459 Source verified · Idealista.com · listed 21 Jun 2026
Asking price · Freehold
$940,217
Ownership
Freehold
Bedrooms
5
Bathrooms
3
Built area
318 m²
Land
1600 m²
True net yield
3.5%
≈ $6,107/mo net after costs & tax
5-yr total return (net + appreciation)
10.1% / yr avg
Payback in ~28 yrs from rent
Brixfox Score 65 · B+

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

Castell-Platja d'Aro

Costa Brava, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

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)
$1,488/night
50% ($744)Brixfox estimate($1,488/night)200% ($2,975)
Occupancy
19%
10%Brixfox estimate(19%)100%

Short-Term Rental

Indicative
Yearly income
$54,321
Likely range $32,592 – $76,050
Airbnb data$1,488/night · 19% occupancy
Rental income
$1,488/night · 19% occ.
$97,002
Running costs (20%)
Utilities, cleaning, maintenance
-$19,400
Income tax (24%)
Non-EU IRNR on gross rent
-$23,281
Net income
5.8% ROI
$54,321

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Castell-Platja d'Aro.

$6.0M$4.5M$3.0M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $865K
Capital appreciation
Property value growing at +4%/yr based on Castell-Platja d'Aro 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 15: 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
$1.1M
+22%
Rental Income
+$265K
Total Position
$1.3M
+52%
8.8%/yr
Year 10
Capital Value
$1.3M
+48%
Rental Income
+$573K
Total Position
$1.9M
+114%
7.9%/yr
Year 20
Capital Value
$1.9M
+119%
Rental Income
+$1.3M
Total Position
$3.2M
+274%
6.8%/yr
Year 30
Capital Value
$2.8M
+224%
Rental Income
+$2.4M
Total Position
$5.2M
+499%
6.1%/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
Good
5.8% annual return
Occupancy
Weak
19% average occupancy
Nightly Rate
Strong
$1369 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
1600 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1369 — positioned in the top tier
Generous 1600 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 19% — factor in seasonal gaps

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
9.7%
$7,601/mo
40% occ.
12.9%
$10,135/mo
19% occ.
6.2%
$4,890/mo
current
29% occ.
9.5%
$7,424/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.