Launch offer — 3 months free free, no card

House in Cas Catala, Calvià
House in Cas Catala, Calvià — image 2House in Cas Catala, Calvià — image 3House in Cas Catala, Calvià — image 4House in Cas Catala, Calvià — image 5
Grade Bvillamid-range

House in Cas Catala, Calvià

Calvià · Calvià · Illes Balears

€2.6M

Asking Price (EUR)

STR Restriction Warning

Balearics ETV moratorium: new short-term-rental licences are frozen. An existing, transferable ETV is required to operate legally — verify the licence and its transferability with the agency.

Limited comps — indicative only

Revenue projections are based on limited comparable data (4 comps, 65% confidence).

2.7%

Net Yield (after tax, all-in)

indicative range 2.3–3.1%

2.7%

Managed ROI (after tax)

6.7%

Gross Yield

29%

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: €195,756/yr
Average Daily Rate: €2020
+3.0% vs area baselineMediterranean-traditional style (+5%), No pool (-12%), Has garden (+10%)
Net Yield (after tax): 2.7%
Payback Period: 37.0 years
5-yr Capital Value: €3.0M
10-yr Capital Value: €3.5M
Brixfox Score: 60.2 / 100
Comparable Properties: 4
Data Confidence: 65%
Search Radius: 6 km

True Investment Cost

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

€2.9M

+12.8% over asking

Asking price€2.6M
itp€288,000
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€2.9M

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: 4
Building: 409 m²
Land: 835 m²
Style: mediterranean-traditional
Condition: good
Year Built: 1986
Energy Certificate: Not indicated
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 facadebalcony with balustradelandscaped garden with mature plantsexterior lighting

Score Breakdown

ROI
10.45
Visual Appeal
12.8
Ownership Security
13
Location
8.4
Land & Space
10.72
Rental Demand
2.87
Payback Speed
1
STR Suitability
1

Description

Elegant villa in its original state, located in the prestigious area of Cas Català and built for a large family, offering both space and privacy. The property features 5 bedrooms and 4 bathrooms, including a master suite with partial sea views that adds a unique sense of calm and exclusivity. Outdoors, the villa offer

Location

📍 39.5090°, 2.4470°

Calvià, Illes Balears, Spain

Visit First Mallorca →Listed via Idealista.com
5-bedroom freehold villa in Calvià — photo 1 of 5
First Mallorca
5-bedroom freehold villa in Calvià — photo 2 of 5
5-bedroom freehold villa in Calvià — photo 3 of 5
5-bedroom freehold villa in Calvià — photo 4 of 5
5-bedroom freehold villa in Calvià — photo 5 of 5

House in Cas Catala, Calvià

Calvià · Balearic Islands · Ref BF-2708 Source verified · First Mallorca · listed 17 Jun 2026
Asking price · Freehold
$2,826,087
View original listing
Ownership
Freehold
Bedrooms
5
Bathrooms
4
Built area
409 m²
Land
835 m²
True net yield
2.7%
≈ $13,473/mo net after costs & tax
5-yr total return (net + appreciation)
8.5% / yr avg
Payback in ~37 yrs from rent
Brixfox Score 60 · B
Modelled from Airbnb listings we track across Calvià — live calendar data. Projections are estimates, not financial advice.

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

Calvià

Balearic Islands, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

STR Restriction Warning

Balearics ETV moratorium: new short-term-rental licences are frozen. An existing, transferable ETV is required to operate legally — verify the licence and its transferability 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)
$2,195/night
50% ($1,098)Brixfox estimate($2,195/night)200% ($4,390)
Occupancy
29%
10%Brixfox estimate(29%)100%

Short-Term Rental

Indicative
Yearly income
$119,156
Likely range $71,493 – $166,818
Airbnb data$2,195/night · 29% occupancy
Rental income
$2,195/night · 29% occ.
$212,778
Running costs (20%)
Utilities, cleaning, maintenance
-$42,556
Income tax (24%)
Non-EU IRNR on gross rent
-$51,067
Net income
4.2% ROI
$119,156

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Calvià.

$15.7M$11.8M$7.8M$3.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.6M
Capital appreciation
Property value growing at +4%/yr based on Calvià 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 19: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.2M
+22%
Rental Income
+$582K
Total Position
$3.7M
+44%
7.6%/yr
Year 10
Capital Value
$3.8M
+48%
Rental Income
+$1.3M
Total Position
$5.1M
+96%
7.0%/yr
Year 20
Capital Value
$5.7M
+119%
Rental Income
+$2.9M
Total Position
$8.6M
+232%
6.2%/yr
Year 30
Capital Value
$8.4M
+224%
Rental Income
+$5.2M
Total Position
$13.6M
+425%
5.7%/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
Average
4.2% annual return
Occupancy
Weak
29% average occupancy
Nightly Rate
Strong
$2020 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
835 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $2020 — positioned in the top tier
Generous 835 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
Yield of 4.2% is near 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.
4.8%
$11,218/mo
40% occ.
6.4%
$14,957/mo
29% occ.
4.6%
$10,724/mo
current
39% occ.
6.1%
$14,463/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.