Detached house in Calle Fernando de Herrera, 18, Calvario, Torremolinos
Detached house in Calle Fernando de Herrera, 18, Calvario, Torremolinos — image 2Detached house in Calle Fernando de Herrera, 18, Calvario, Torremolinos — image 3Detached house in Calle Fernando de Herrera, 18, Calvario, Torremolinos — image 4Detached house in Calle Fernando de Herrera, 18, Calvario, Torremolinos — image 5
Grade Cvillabudget

Detached house in Calle Fernando de Herrera, 18, Calvario, Torremolinos

Torremolinos · Torremolinos · Málaga

€200,000

Asking Price (EUR)

Licence regime in this region

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.

Indicative figures

The listing's portal field states full renovation (class D): as listed the home cannot be let, so it is not ranked on yield, and the rental projection is the finished house's (504 comps, 95% confidence).

69%

Occupancy

Projected Gross Revenue: €30,241/yr
Average Daily Rate: €130
5-yr Capital Value: €231,855
10-yr Capital Value: €268,783
Brixfox Score: 46 / 100
Comparable Properties: 504
Data Confidence: 95%
Search Radius: 2 km

True Investment Cost

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

€250,130

+25.1% over asking

Asking price€200,000
itp€14,000
legal€3,630
furnishing€30,000
notary registry€2,500
All-in investment€250,130

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: 1
Bathrooms: 1
Building: 89 m²
Land: 52 m²
Style: dated
Condition: needs-renovation
Year Built: 1957
Energy Certificate: Exempt

No licence found on register at this location

The listing states no licence, and no licence on the regional register sits within 50 m of its exact pin. Under Andalusia’s VUT registration (open in most municipalities), obtaining one is the buyer’s task.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

AI Investment Summary

C investment in Torremolinos. Score 46/100. Net yield 2.4% after works (as listed withheld: condition class D, works EUR 110,138 mid) | Occupancy 69% | ADR $130 | No STR licence on record

Score Breakdown

ROI
9.54
Visual Appeal
5.4
Ownership Security
13
Location
8.64
Land & Space
1.61
Rental Demand
6.87
Payback Speed
1
STR Suitability
2

Description

PLEASE REFRAIN FROM REAL ESTATE AGENCIES promoting the property on their portals CONTACT AND VIEWINGS ONLY WITH BUYERS House for sale located in Torremolinos, El Calvario area, ideal for both a primary residence for individuals and for professionals and investors. The property offers multiple possibilities: - Housin

Location

📍 36.6230°, -4.5025°

Torremolinos, Málaga, Spain

Listed by Víctor y Verónica via Idealista.com

Price
$227,583
ReportInquire
1-bedroom freehold villa in Torremolinos — photo 1 of 5
Idealista.com
1 / 5
1-bedroom freehold villa in Torremolinos — photo 2 of 5
2 / 5
1-bedroom freehold villa in Torremolinos — photo 3 of 5
3 / 5
1-bedroom freehold villa in Torremolinos — photo 4 of 5
4 / 5
1-bedroom freehold villa in Torremolinos — photo 5 of 5
5 / 5

Detached house in Calle Fernando de Herrera, 18, Calvario, Torremolinos

Torremolinos · Costa del Sol · Ref BF-296059Source · Idealista.com · listed 1 Nov 2026
Asking price
$227,583
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Spain ownership, tax and letting rules

Bedrooms
1
Bathrooms
1
Built area
89 m²
Land
52 m²
Condition
Full renovation
(portal field)
Brixfox Score 46 · CFinancial analysis ↓

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

Licence regime in this region

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.

No licence found on register at this location

The listing states no licence, and no licence on the regional register sits within 50 m of its exact pin. Under Andalusia’s VUT registration (open in most municipalities), obtaining one is the buyer’s task.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· After works · estimate
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldCondition D, full renovation (portal field: “Second hand/needs renovating”). Works on rate card WRC-2026.10: full renovation €660–1,320/m² × 89 m², €110,138 at the midpoint with 10% fees and 15% contingency. All-in after works €360,268.
Gross yield · all-in after works
As listed, this home cannot be let: the figure is the yield after the works below.
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Torremolinos — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$137
Expected booked rate (market-calibrated)
Expected occupancy
69%
Full-year estimate, market-calibrated
Projected annual revenue
$34,412
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$
Seasonal occupancy pattern
Peak Aug +44% · Low Dec -28%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 10.1% of price, auto-calculated
$22,906
ITP (impuesto de transmisiones patrimoniales)$15,931
Notary, Registro & gestoría$2,845
Legal & due diligence$4,131
Works· rate-card guide, in the all-in
$125,328
Renovation (guide, full renovation)· full renovation €660–1,320/m² × 89 m² · rate card WRC-2026.10$100,262
Professional fees 10%· Architect or engineer, on the renovation line$10,026
Contingency 15%· On the renovation line$15,040
Renovation budget· the guide works above are already in the all-in — enter only works beyond them
€
Furniture & STR launch
€
All-in after works
$409,954
+80.1% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
••••
Rental management
••••
Booking channel fees
••••
Cleaning & consumables
••••
Utilities (electricity, water, pool, garden)
••••
Property tax (IBI)
••••
Maintenance reserve
••••
Insurance
••••
Accounting & Modelo 210 filing
••••
IRNR (non-resident income tax)
••••
Net operating income
••••
Net yield on all-in investment
••%

IRNR is charged here at the non-EU/EEA non-resident rate on the net letting profit (Modelo 210). An EU or EEA resident owner pays 19% on the same base. Financing is not modelled.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%4% · Torremolinos 5-yr avg — historical, not a forecast8%
Yield + value growth
••/yr
••% net yield + 0% value growth
Value growth figures are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Spain ownership, tax and letting rules

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Torremolinos · Costa del Sol

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

46C
Location••••
•••• •••• ••••
Rental Yield••••
•••• •••• ••••
Occupancy••••
•••• •••• ••••
Nightly Rate••••
•••• •••• ••••
Visual Appeal••••
•••• •••• ••••
Size & Space••••
•••• •••• ••••
STR Licence••••
•••• •••• ••••
Tenure••••
•••• •••• ••••

Upgrade to Pro to see the full scorecard analysis.

Risk & what-if

TenureFreeholdno lease decay · no amortisation
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

2 free AI questions a day · a free account gets 5 — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Spain ownership, tax and letting rules

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Idealista.com

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use Brixfox Intelligence rental data from tracked Airbnb calendars. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Spain may impact actual yields.