Detached house in Calle de Sa Merla, Cala Blanca, Ciutadella de Menorca
Detached house in Calle de Sa Merla, Cala Blanca, Ciutadella de Menorca — image 2Detached house in Calle de Sa Merla, Cala Blanca, Ciutadella de Menorca — image 3Detached house in Calle de Sa Merla, Cala Blanca, Ciutadella de Menorca — image 4Detached house in Calle de Sa Merla, Cala Blanca, Ciutadella de Menorca — image 5
Grade Avillamid-range

Detached house in Calle de Sa Merla, Cala Blanca, Ciutadella de Menorca

Ciutadella · Ciutadella · Illes Balears

€797,000

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.

5.1%

Net Yield (after tax, all-in)

5.1%

Managed ROI (after tax)

12.0%

Gross Yield

71%

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: €109,130/yr
Average Daily Rate: 453
+5.0% vs area baselineMediterranean-traditional style (+5%), Has pool (0%)
Net Yield (after tax): 5.1%
Payback Period: 19.7 years
5-yr Capital Value: €923,941
10-yr Capital Value: €1.1M
Brixfox Score: 75.5 / 100
Comparable Properties: 18
Data Confidence: 93%
Search Radius: 2 km

True Investment Cost

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

€908,844

+14.0% over asking

Asking price€797,000
itp€69,700
legal€9,644
furnishing€30,000
notary registry€2,500
All-in investment€908,844

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: 155
Land: 380
Style: mediterranean-traditional
Condition: good
Year Built: 2001
Energy Certificate: In process
Private Pool

STR Licence

Design Features

stone-clad walltraditional shutterstiled pool surround

AI Investment Summary

A investment in Ciutadella (Menorca). Score 75.5/100. Net yield 5.1% after tax | Occupancy 71% | ADR $453 | STR licence on record | Pool

Score Breakdown

ROI
18.21
Visual Appeal
11.2
Ownership Security
13
Location
8.64
Land & Space
9.35
Rental Demand
7.12
Payback Speed
4
STR Suitability
4

Description

For sale exclusively, this charming villa with a tourist licence is just 200 metres from Cala Santandria beach, in a quiet residential area and only 3 km from the centre of Ciutadella. A supermarket is conveniently located just 20 metres away. The property features 3 bedrooms, 2 bathrooms (one en suite), a separate kit

Location

📍 39.9749°, 3.8404°

Ciutadella, Illes Balears, Spain

Listed by Inmobiliaria Pons Morales via Idealista.com
3-bedroom freehold villa in Ciutadella — photo 1 of 5
Idealista.com
1 / 5
3-bedroom freehold villa in Ciutadella — photo 2 of 5
2 / 5
3-bedroom freehold villa in Ciutadella — photo 3 of 5
3 / 5
3-bedroom freehold villa in Ciutadella — photo 4 of 5
4 / 5
3-bedroom freehold villa in Ciutadella — photo 5 of 5
5 / 5

Detached house in Calle de Sa Merla, Cala Blanca, Ciutadella de Menorca

Ciutadella · Balearic Islands · Ref BF-6680Source · Idealista.com · listed 17 Jun 2026
Asking price
$906,919
Bedrooms
3
Bathrooms
3
Built area
155 m²
Land
380 m²
Brixfox Score 76 · A
Modelled from Airbnb listings we track across Ciutadella — 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

Ciutadella

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)
$516/night
50% ($258)Brixfox estimate($516/night)200% ($1,031)
Occupancy
71%
10%Brixfox estimate(71%)100%

Short-Term Rental

Moderate confidence
Yearly income
$69,541
Likely range $50,069$89,012
Airbnb data$516/night · 71% occupancy
Rental income
$516/night · 71% occ.
$124,181
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 Ciutadella.

$6.3M$4.7M$3.2M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $797K
Capital appreciation
Property value growing at +4%/yr based on Ciutadella 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 12: 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
$970K
+22%
Rental Income
+$324K
Total Position
$1.3M
+62%
10.2%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$701K
Total Position
$1.9M
+136%
9.0%/yr
Year 20
Capital Value
$1.7M
+119%
Rental Income
+$1.6M
Total Position
$3.4M
+325%
7.5%/yr
Year 30
Capital Value
$2.6M
+224%
Rental Income
+$2.9M
Total Position
$5.5M
+589%
6.6%/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.