Detached house in Port d'Alcúdia - Platja d'Alcúdia, Alcúdia
Detached house in Port d'Alcúdia - Platja d'Alcúdia, Alcúdia — image 2Detached house in Port d'Alcúdia - Platja d'Alcúdia, Alcúdia — image 3Detached house in Port d'Alcúdia - Platja d'Alcúdia, Alcúdia — image 4Detached house in Port d'Alcúdia - Platja d'Alcúdia, Alcúdia — image 5
Grade Bvillamid-rangeLicence on register

Detached house in Port d'Alcúdia - Platja d'Alcúdia, Alcúdia

Alcúdia · Alcúdia · Illes Balears

€1.6M

Asking Price (EUR)

Licence regime in this region

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.

3.9%

Net Yield (after tax, all-in)

indicative range 3.4–4.4%

3.9%

Managed ROI (after tax)

9.1%

Gross Yield

59%

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: €164,098/yr
Average Daily Rate: €821
+13.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has city (+10%)
Net Yield (after tax): 3.9%
Payback Period: 25.8 years
5-yr Capital Value: €1.8M
10-yr Capital Value: €2.1M
Brixfox Score: 61.7 / 100
Comparable Properties: 7
Data Confidence: 74%
Search Radius: 2 km

True Investment Cost

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

€1.8M

+12.9% over asking

Asking price€1.6M
itp€160,800
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€1.8M

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: 478 m²
Land: 139 m²
Style: contemporary
Condition: excellent
Year Built: 2005
Energy Certificate: In process
city

Licence found on register at this location

3 ETVPL licences are on the Consell de Mallorca tourist-housing register within 50 m of this villa’s exact pin — a licensed building or complex. Which unit holds which licence cannot be told from a pin.

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.

Design Features

retractable pergolarooftop terracemodern outdoor furniture

AI Investment Summary

B investment in Alcúdia (Mallorca). Score 61.7/100. Net yield 3.9% after tax | Occupancy 59% | ADR $821 | No STR licence on record

Score Breakdown

ROI
14.55
Visual Appeal
13.6
Ownership Security
13
Location
9
Land & Space
2.61
Rental Demand
5.92
Payback Speed
2
STR Suitability
1

Description

Stylish townhouse in the heart of Puerto Alcúdia – with holiday rental license, roof terrace and attractive returns In one of the most sought-after locations in northern Mallorca, just a few steps from the lively harbor and the fine sandy beach, this exceptionally tastefully renovated townhouse presents itself as the p

Location

📍 39.8416°, 3.1336°

Alcúdia, Illes Balears, Spain

Listed by Engel & Völkers Puerto Alcudia via Idealista.com

Price
$1,809,285
5-bedroom freehold villa in Alcúdia — photo 1 of 5
Idealista.com
1 / 5
5-bedroom freehold villa in Alcúdia — photo 2 of 5
2 / 5
5-bedroom freehold villa in Alcúdia — photo 3 of 5
3 / 5
5-bedroom freehold villa in Alcúdia — photo 4 of 5
4 / 5
5-bedroom freehold villa in Alcúdia — photo 5 of 5
5 / 5

Detached house in Port d'Alcúdia - Platja d'Alcúdia, Alcúdia

Alcúdia · Balearic Islands · Ref BF-4612Source · Idealista.com · listed 17 Jun 2026
Asking price
$1,809,285
Bedrooms
5
Bathrooms
4
Built area
478 m²
Land
139 m²
Brixfox Score 62 · 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

Airbnb Match Identified

Photo-verified · 95% confidence

Verified

Its name, link and guest reviews are Pro evidence

42%Booked
4.8Rating
67Reviews
$376/Night

Pro evidence

Calendar-Tracked Performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 42% of nights, and it advertises $376/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

Independently Verified

Cross-checked across 1 platform

Location corroborated

An independent listing places this property in the same immediate area as the agency's pin. This confirms the surroundings, not the exact address.

Also listed on

Airbnb

Each link was confirmed against this property — by photo comparison, or by matching its verified name and position — never by proximity alone. The pages themselves are Pro evidence.

Licence regime in this region

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.

Licence found on register at this location

medium confidence

3 ETVPL licences are on the Consell de Mallorca tourist-housing register within 50 m of this villa’s exact pin — a licensed building or complex. Which unit holds which licence cannot be told from a pin.

Source: Consell de Mallorca tourist-housing register · register read 29 Sept 2026 · check the register →

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.

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)
$934/night
50% ($467)Brixfox estimate($934/night)200% ($1,868)
Occupancy
59%
10%Brixfox estimate(59%)100%

Short-Term Rental

Indicative
Yearly income
$104,569
Likely range $62,741 – $146,396
Airbnb data$934/night · 59% occupancy
Rental income
$934/night · 59% occ.
$186,730
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.

$11.0M$8.2M$5.5M$2.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.6M
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 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
$1.9M
+22%
Rental Income
+$488K
Total Position
$2.4M
+52%
8.8%/yr
Year 10
Capital Value
$2.4M
+48%
Rental Income
+$1.1M
Total Position
$3.4M
+114%
7.9%/yr
Year 20
Capital Value
$3.5M
+119%
Rental Income
+$2.5M
Total Position
$6.0M
+274%
6.8%/yr
Year 30
Capital Value
$5.2M
+224%
Rental Income
+$4.4M
Total Position
$9.5M
+499%
6.2%/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
••••
•••• •••• ••••
STR Licence
••••
•••• •••• ••••
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.