Estate in Ciutat d'Alcúdia, Alcúdia
Estate in Ciutat d'Alcúdia, Alcúdia — image 2Estate in Ciutat d'Alcúdia, Alcúdia — image 3Estate in Ciutat d'Alcúdia, Alcúdia — image 4Estate in Ciutat d'Alcúdia, Alcúdia — image 5
Grade Bvillabudget

Estate in Ciutat d'Alcúdia, Alcúdia

Alcúdia · Alcúdia · Illes Balears

€790,000

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.

2.2%

Net Yield (after tax, all-in)

2.2%

Managed ROI (after tax)

6.5%

Gross Yield

58%

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: €58,914/yr
Average Daily Rate: €303
-18.0% vs area baselineImage quality 4/10 (-9%), Mediterranean-traditional style (+5%), No pool (-12%), Has countryside (+10%), Budget finish (-12%)
Net Yield (after tax): 2.2%
Payback Period: 45.5 years
5-yr Capital Value: €915,827
10-yr Capital Value: €1.1M
Brixfox Score: 56.5 / 100
Comparable Properties: 14
Data Confidence: 79%
Search Radius: 2 km

True Investment Cost

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

€901,059

+14.1% over asking

Asking price€790,000
itp€69,000
legal€9,559
furnishing€30,000
notary registry€2,500
All-in investment€901,059

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: 1
Building: 234 m²
Land: 13036 m²
Style: mediterranean-traditional
Condition: needs-renovation
Year Built: 1940
Energy Certificate: E
countryside

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

exterior staircasetraditional Balearic architecture

AI Investment Summary

B investment in Alcúdia (Mallorca). Score 56.5/100. Net yield 2.2% after tax | Occupancy 58% | ADR $303 | No STR licence on record

Score Breakdown

ROI
8.7
Visual Appeal
6
Ownership Security
13
Location
9
Land & Space
12
Rental Demand
5.75
Payback Speed
1
STR Suitability
1

Description

We offer a house with 234 m² of built area, located on a 13,036 m² plot in Mal Pas, just a few meters from the beach, in a house to renovate, with its own well, with several outbuildings. The house has two floors, with a large terrace on the upper floor with unobstructed views, in a totally peaceful and private area, o

Location

📍 39.8530°, 3.1213°

Alcúdia, Illes Balears, Spain

Listed by Costa Nord via Idealista.com
3-bedroom freehold villa in Alcúdia — photo 1 of 5
Idealista.com
3-bedroom freehold villa in Alcúdia — photo 2 of 5
3-bedroom freehold villa in Alcúdia — photo 3 of 5
3-bedroom freehold villa in Alcúdia — photo 4 of 5
3-bedroom freehold villa in Alcúdia — photo 5 of 5

Estate in Ciutat d'Alcúdia, Alcúdia

Alcúdia · Balearic Islands · Ref BF-4503Source · Idealista.com · listed 17 Jun 2026
Asking price
$898,953
Bedrooms
3
Bathrooms
1
Built area
234 m²
Land
13036 m²
Brixfox Score 57 · B
Modelled from Airbnb listings we track across Alcúdia — 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

Alcúdia

Balearic Islands, Approximate area

Loading Map...

Explore the full market map

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)
$345/night
50% ($172)Brixfox estimate($345/night)200% ($690)
Occupancy
58%
10%Brixfox estimate(58%)100%

Short-Term Rental

Moderate confidence
Yearly income
$37,542
Likely range $27,030 – $48,054
Airbnb data$345/night · 58% occupancy
Rental income
$345/night · 58% occ.
$67,039
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 Alcúdia.

$4.8M$3.6M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $790K
Capital appreciation
Property value growing at +4%/yr based on Alcúdia 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
$961K
+22%
Rental Income
+$175K
Total Position
$1.1M
+44%
7.5%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$378K
Total Position
$1.5M
+96%
7.0%/yr
Year 20
Capital Value
$1.7M
+119%
Rental Income
+$887K
Total Position
$2.6M
+231%
6.2%/yr
Year 30
Capital Value
$2.6M
+224%
Rental Income
+$1.6M
Total Position
$4.1M
+423%
5.7%/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.