Launch offer — 3 months free free, no card

Terraced house in Principal, 23, Calvià pueblo, Calvià
Terraced house in Principal, 23, Calvià pueblo, Calvià — image 2Terraced house in Principal, 23, Calvià pueblo, Calvià — image 3Terraced house in Principal, 23, Calvià pueblo, Calvià — image 4Terraced house in Principal, 23, Calvià pueblo, Calvià — image 5
Grade Cvillabudget

Terraced house in Principal, 23, Calvià pueblo, Calvià

Calvià · Calvià · Illes Balears

€500,000

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.

0.0%

Net Yield (after tax, all-in)

0.0%

Managed ROI (after tax)

2.9%

Gross Yield

53%

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: €16,913/yr
Average Daily Rate: €94
-45.0% vs area baselineImage quality 5/10 (-6%), Dated style (-15%), No pool (-12%), Budget finish (-12%)
Net Yield (after tax): 0.0%
Payback Period: 99.0 years
5-yr Capital Value: €579,637
10-yr Capital Value: €671,958
Brixfox Score: 39.2 / 100
Comparable Properties: 11
Data Confidence: 64%
Search Radius: 6 km

True Investment Cost

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

€579,550

+15.9% over asking

Asking price€500,000
itp€41,000
legal€6,050
furnishing€30,000
notary registry€2,500
All-in investment€579,550

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: 134 m²
Style: dated
Condition: fair
Energy Certificate: In process

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.

Score Breakdown

ROI
0
Visual Appeal
6.8
Ownership Security
13
Location
8.4
Land & Space
4.68
Rental Demand
5.33
Payback Speed
0
STR Suitability
1

Description

2-story town house. Ground floor to renovate.

Location

📍 39.5090°, 2.4470°

Calvià, Illes Balears, Spain

Listed by Damián via Idealista.com
1-bedroom freehold villa in Calvià — photo 1 of 5
Idealista.com
1-bedroom freehold villa in Calvià — photo 2 of 5
1-bedroom freehold villa in Calvià — photo 3 of 5
1-bedroom freehold villa in Calvià — photo 4 of 5
1-bedroom freehold villa in Calvià — photo 5 of 5

Terraced house in Principal, 23, Calvià pueblo, Calvià

Calvià · Balearic Islands · Ref BF-3147 Source verified · Idealista.com · listed 17 Jun 2026
Asking price · Freehold
$543,478
Ownership
Freehold
Bedrooms
1
Bathrooms
1
Built area
134 m²
5-yr total return (net + appreciation)
6.2% / yr avg
Payback in ~99 yrs from rent
Brixfox Score 39 · C
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)
$102/night
50% ($51)Brixfox estimate($102/night)200% ($204)
Occupancy
53%
10%Brixfox estimate(53%)100%

Short-Term Rental

Moderate confidence
Yearly income
$10,295
Likely range $7,412 – $13,177
Airbnb data$102/night · 53% occupancy
Rental income
$102/night · 53% occ.
$18,384
Running costs (20%)
Utilities, cleaning, maintenance
-$3,677
Income tax (24%)
Non-EU IRNR on gross rent
-$4,412
Net income
1.9% ROI
$10,295

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Calvià.

$2.4M$1.8M$1.2M$596K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $500K
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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$608K
+22%
Rental Income
+$50K
Total Position
$659K
+32%
5.7%/yr
Year 10
Capital Value
$740K
+48%
Rental Income
+$109K
Total Position
$849K
+70%
5.4%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$254K
Total Position
$1.4M
+170%
5.1%/yr
Year 30
Capital Value
$1.6M
+224%
Rental Income
+$451K
Total Position
$2.1M
+314%
4.9%/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
Weak
1.9% annual return
Occupancy
Average
53% average occupancy
Nightly Rate
Average
$94 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.9% is below 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

33% occ.
1.3%
$579/mo
43% occ.
1.7%
$753/mo
53% occ.
2.0%
$927/mo
current
63% occ.
2.4%
$1,100/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.