Semi-detached house in Lomas de Marbella Club, Marbella
Semi-detached house in Lomas de Marbella Club, Marbella — image 2Semi-detached house in Lomas de Marbella Club, Marbella — image 3Semi-detached house in Lomas de Marbella Club, Marbella — image 4Semi-detached house in Lomas de Marbella Club, Marbella — image 5
Grade Bvillaluxury

Semi-detached house in Lomas de Marbella Club, Marbella

Marbella · Marbella · Málaga

€1.9M

Asking Price (EUR)

STR Restriction Warning

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.

2.3%

Net Yield (after tax, all-in)

2.3%

Managed ROI (after tax)

6.2%

Gross Yield

54%

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: €127,661/yr
Average Daily Rate: €700
+26.0% vs area baselineImage quality 8/10 (+3%), Mediterranean-traditional style (+5%), Has pool (0%), Has mountain (+10%), Luxury finish (+8%)
Net Yield (after tax): 2.3%
Payback Period: 42.9 years
5-yr Capital Value: €2.2M
10-yr Capital Value: €2.5M
Brixfox Score: 64.3 / 100
Comparable Properties: 13
Data Confidence: 80%
Search Radius: 2 km

True Investment Cost

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

€2.1M

+9.4% over asking

Asking price€1.9M
itp€132,650
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€2.1M

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: 3
Building: 212 m²
Land: 383 m²
Style: mediterranean-traditional
Condition: excellent
Year Built: 1983
Energy Certificate: E
Private Pool
mountain

Design Features

large private pool with integrated jacuzzicovered outdoor dining area with classical columnsmodern black kitchen with island and integrated appliancesspacious living room with multiple access points to garden/pool

AI Investment Summary

B investment in Marbella. Score 64.3/100. Net yield 2.3% after tax | Occupancy 54% | ADR $700 | No STR licence on record | Pool

Score Breakdown

ROI
9.16
Visual Appeal
14.2
Ownership Security
13
Location
11.04
Land & Space
8.54
Rental Demand
5.4
Payback Speed
1
STR Suitability
2

Description

Beautifully renovated semi-detached villa with private pool in the prestigious gated community of El Ancón Sierra, within Las Lomas del Marbella Club, one of the most established and sought-after residential areas on Marbella’s Golden Mile. Set in a peaceful and secure environment, this charming home offers a wonderfu

Location

📍 36.5091°, -4.9080°

Marbella, Málaga, Spain

Visit Panorama Marbella's longest established real estate agency →Listed via Idealista.com
3-bedroom freehold villa in Marbella — photo 1 of 5
Panorama Marbella's longest established real estate agency
3-bedroom freehold villa in Marbella — photo 2 of 5
3-bedroom freehold villa in Marbella — photo 3 of 5
3-bedroom freehold villa in Marbella — photo 4 of 5
3-bedroom freehold villa in Marbella — photo 5 of 5

Semi-detached house in Lomas de Marbella Club, Marbella

Marbella · Costa del Sol · Ref BF-51602 Source verified · Panorama Marbella's longest established real estate agency · listed 10 Jul 2026
Asking price · Freehold
$2,059,783
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
212 m²
Land
383 m²
True net yield
2.3%
≈ $8,435/mo net after costs & tax
5-yr total return (net + appreciation)
8.1% / yr avg
Payback in ~43 yrs from rent
Brixfox Score 64 · B
Modelled from Airbnb listings we track across Marbella — 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

Marbella

Costa del Sol, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

STR Restriction Warning

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.

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)
$761/night
50% ($380)Brixfox estimate($761/night)200% ($1,521)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Moderate confidence
Yearly income
$77,707
Likely range $55,949 – $99,464
Airbnb data$761/night · 54% occupancy
Rental income
$761/night · 54% occ.
$138,762
Running costs (20%)
Utilities, cleaning, maintenance
-$27,752
Income tax (24%)
Non-EU IRNR on gross rent
-$33,303
Net income
3.8% ROI
$77,707

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Marbella.

$11.0M$8.2M$5.5M$2.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.9M
Capital appreciation
Property value growing at +4%/yr based on Marbella 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 20: 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
$2.3M
+22%
Rental Income
+$380K
Total Position
$2.7M
+42%
7.2%/yr
Year 10
Capital Value
$2.8M
+48%
Rental Income
+$820K
Total Position
$3.6M
+91%
6.7%/yr
Year 20
Capital Value
$4.2M
+119%
Rental Income
+$1.9M
Total Position
$6.1M
+220%
6.0%/yr
Year 30
Capital Value
$6.1M
+224%
Rental Income
+$3.4M
Total Position
$9.5M
+404%
5.5%/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
3.8% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$700 per night
Visual Appeal
Strong
8/10 visual appeal
Size & Space
Good
383 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $700 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.8% 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

34% occ.
2.6%
$4,403/mo
44% occ.
3.3%
$5,698/mo
54% occ.
4.1%
$6,994/mo
current
64% occ.
4.8%
$8,290/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.