Terraced house in Calle Cimas del Paraiso, Paraiso-Barronal, Estepona
Terraced house in Calle Cimas del Paraiso, Paraiso-Barronal, Estepona — image 2Terraced house in Calle Cimas del Paraiso, Paraiso-Barronal, Estepona — image 3Terraced house in Calle Cimas del Paraiso, Paraiso-Barronal, Estepona — image 4Terraced house in Calle Cimas del Paraiso, Paraiso-Barronal, Estepona — image 5
Grade B+villamid-range

Terraced house in Calle Cimas del Paraiso, Paraiso-Barronal, Estepona

Estepona · Estepona · Málaga

€469,000

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.

5.8%

Net Yield (after tax, all-in)

5.8%

Managed ROI (after tax)

14.3%

Gross Yield

47%

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: €77,236/yr
Average Daily Rate: €489
+15.0% vs area baselineMediterranean-traditional style (+5%), Has pool (0%), Has mountain (+10%)
Net Yield (after tax): 5.8%
Payback Period: 17.1 years
5-yr Capital Value: €543,700
10-yr Capital Value: €630,297
Brixfox Score: 66.6 / 100
Comparable Properties: 18
Data Confidence: 84%
Search Radius: 2 km

True Investment Cost

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

€540,005

+15.1% over asking

Asking price€469,000
itp€32,830
legal€5,675
furnishing€30,000
notary registry€2,500
All-in investment€540,005

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: 2
Building: 114 m²
Land: 36 m²
Style: mediterranean-traditional
Condition: good
Year Built: 1986
Energy Certificate: D
Private Pool
mountain

Design Features

golf_course_viewsmultiple_pools

AI Investment Summary

B+ investment in Estepona. Score 66.6/100. Net yield 5.8% after tax | Occupancy 47% | ADR $489 | No STR licence on record | Pool

Score Breakdown

ROI
20.55
Visual Appeal
11.2
Ownership Security
13
Location
10.2
Land & Space
1
Rental Demand
4.68
Payback Speed
4
STR Suitability
2

Description

Charming Frontline Golf Townhouse with Panoramic Fairway Views Enjoy an enviable frontline golf position overlooking the immaculate fairways of El Paraíso Golf from this beautifully situated three-bedroom, two-bathroom townhouse, nestled within one of El Paraíso Medio’s peaceful and well-maintained communities. Occup

Location

📍 36.4786°, -5.0253°

Estepona, Málaga, Spain

Listed by Claudia Kempson via Idealista.com
3-bedroom freehold villa in Estepona — photo 1 of 5
Idealista.com
3-bedroom freehold villa in Estepona — photo 2 of 5
3-bedroom freehold villa in Estepona — photo 3 of 5
3-bedroom freehold villa in Estepona — photo 4 of 5
3-bedroom freehold villa in Estepona — photo 5 of 5

Terraced house in Calle Cimas del Paraiso, Paraiso-Barronal, Estepona

Estepona · Costa del Sol · Ref BF-60103 Source verified · Idealista.com · listed 15 Jul 2026
Asking price · Freehold
$509,783
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
114 m²
Land
36 m²
True net yield
5.9%
≈ $5,441/mo net after costs & tax
5-yr total return (net + appreciation)
13.6% / yr avg
Payback in ~17 yrs from rent
Brixfox Score 67 · B+
Modelled from Airbnb listings we track across Estepona — 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

Estepona

Costa del Sol, Approximate area

Loading Map...

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)
$531/night
50% ($266)Brixfox estimate($531/night)200% ($1,062)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Moderate confidence
Yearly income
$47,013
Likely range $33,850 – $60,177
Airbnb data$531/night · 47% occupancy
Rental income
$531/night · 47% occ.
$83,952
Running costs (20%)
Utilities, cleaning, maintenance
-$16,790
Income tax (24%)
Non-EU IRNR on gross rent
-$20,149
Net income
9.2% ROI
$47,013

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Estepona.

$4.1M$3.1M$2.1M$1.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $469K
Capital appreciation
Property value growing at +4%/yr based on Estepona 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 10: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$571K
+22%
Rental Income
+$230K
Total Position
$800K
+71%
11.3%/yr
Year 10
Capital Value
$694K
+48%
Rental Income
+$496K
Total Position
$1.2M
+154%
9.8%/yr
Year 20
Capital Value
$1.0M
+119%
Rental Income
+$1.2M
Total Position
$2.2M
+367%
8.0%/yr
Year 30
Capital Value
$1.5M
+224%
Rental Income
+$2.1M
Total Position
$3.6M
+663%
7.0%/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

2 of 2 free AI questions left — Pro is unlimited.

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
9.2% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Strong
$489 per night
Visual Appeal
Good
6/10 visual appeal
Size & Space
Weak
36 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Sensitivity analysis requires Pro

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.