Launch offer — 3 months free free, no card

Detached house in Sa Rovellada de Dalt, 148, Centre Històric, Maó/Mahón
Detached house in Sa Rovellada de Dalt, 148, Centre Històric, Maó/Mahón — image 2Detached house in Sa Rovellada de Dalt, 148, Centre Històric, Maó/Mahón — image 3Detached house in Sa Rovellada de Dalt, 148, Centre Històric, Maó/Mahón — image 4Detached house in Sa Rovellada de Dalt, 148, Centre Històric, Maó/Mahón — image 5
Grade B+villamid-range

Detached house in Sa Rovellada de Dalt, 148, Centre Històric, Maó/Mahón

Maó · Maó · Illes Balears

€550,000

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.

Limited comps — indicative only

Revenue projections are based on limited comparable data (0 comps, low confidence).

5.0%

Net Yield (after tax, all-in)

indicative range 3.7–6.4%

5.0%

Managed ROI (after tax)

12.4%

Gross Yield

65%

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: €83,901/yr
Average Daily Rate: €381
-10.0% vs area baselineImage quality 6/10 (-3%), Mediterranean-traditional style (+5%), No pool (-12%)
Net Yield (after tax): 5.0%
Payback Period: 19.8 years
5-yr Capital Value: €683,972
10-yr Capital Value: €792,911
Brixfox Score: 66.3 / 100

True Investment Cost

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

€678,739

+23.4% over asking

Asking price€550,000
itp€49,100
legal€7,139
furnishing€30,000
notary registry€2,500
All-in investment€678,739

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: 4
Building: 174 m²
Land: 60 m²
Style: mediterranean-traditional
Condition: good
Energy Certificate: E

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

arched doorwayrecessed ceiling lighting

Score Breakdown

ROI
18.15
Visual Appeal
9.8
Ownership Security
13
Location
8.4
Land & Space
5.48
Rental Demand
6.51
Payback Speed
4
STR Suitability
1

Description

We are delighted to present this house in the heart of Mahón, which was completely renovated just two years ago. It stands out for its unique character, its extraordinary natural light and a constant sense of spaciousness and well-being. A home designed for those seeking comfort, style and quality in every detail, read

Location

📍 39.8893°, 4.2590°

Maó, Illes Balears, Spain

Listed by 3villas Inmobiliaria via Idealista.com
3-bedroom freehold villa in Maó — photo 1 of 5
Idealista.com
3-bedroom freehold villa in Maó — photo 2 of 5
3-bedroom freehold villa in Maó — photo 3 of 5
3-bedroom freehold villa in Maó — photo 4 of 5
3-bedroom freehold villa in Maó — photo 5 of 5

Detached house in Sa Rovellada de Dalt, 148, Centre Històric, Maó/Mahón

Maó · Balearic Islands · Ref BF-6007 Source verified · Idealista.com · listed 1 Jul 2026
Asking price · Freehold
$597,826
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
174 m²
Land
60 m²
True net yield
5.1%
≈ $5,891/mo net after costs & tax
5-yr total return (net + appreciation)
12.9% / yr avg
Payback in ~20 yrs from rent
Brixfox Score 66 · B+

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

Maó

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)
$414/night
50% ($207)Brixfox estimate($414/night)200% ($829)
Occupancy
65%
10%Brixfox estimate(65%)100%

Short-Term Rental

Indicative
Yearly income
$51,070
Likely range $30,642 – $71,498
Airbnb data$414/night · 65% occupancy
Rental income
$414/night · 65% occ.
$91,197
Running costs (20%)
Utilities, cleaning, maintenance
-$18,239
Income tax (24%)
Non-EU IRNR on gross rent
-$21,887
Net income
8.5% ROI
$51,070

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Maó.

$4.6M$3.5M$2.3M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $550K
Capital appreciation
Property value growing at +4%/yr based on Maó 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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$669K
+22%
Rental Income
+$249K
Total Position
$919K
+67%
10.8%/yr
Year 10
Capital Value
$814K
+48%
Rental Income
+$539K
Total Position
$1.4M
+146%
9.4%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$1.3M
Total Position
$2.5M
+349%
7.8%/yr
Year 30
Capital Value
$1.8M
+224%
Rental Income
+$2.2M
Total Position
$4.0M
+631%
6.9%/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
Strong
8.5% annual return
Occupancy
Good
65% average occupancy
Nightly Rate
Strong
$381 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
60 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.5% — outperforms most villas in this market
Premium nightly rate of $381 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Visual appeal is below average — photos may not compete well on Airbnb listings

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

45% occ.
6.4%
$3,185/mo
55% occ.
7.8%
$3,891/mo
65% occ.
9.2%
$4,596/mo
current
75% occ.
10.6%
$5,302/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.