Detached house in Calle de Lepant, Calella, Palafrugell
Detached house in Calle de Lepant, Calella, Palafrugell — image 2Detached house in Calle de Lepant, Calella, Palafrugell — image 3Detached house in Calle de Lepant, Calella, Palafrugell — image 4Detached house in Calle de Lepant, Calella, Palafrugell — image 5
Grade C+villamid-range

Detached house in Calle de Lepant, Calella, Palafrugell

Palafrugell · Palafrugell · Girona

€2.1M

Asking Price (EUR)

STR Restriction Warning

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it with the agency.

0.9%

Net Yield (after tax, all-in)

indicative range 0.81.0%

0.9%

Managed ROI (after tax)

3.2%

Gross Yield

58%

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: €79,010/yr
Average Daily Rate: 400
+3.0% vs area baselineMediterranean-traditional style (+5%), No pool (-12%), Has sea (+10%)
Net Yield (after tax): 0.9%
Payback Period: 116.2 years
5-yr Capital Value: €2.5M
10-yr Capital Value: €2.9M
Brixfox Score: 47.2 / 100
Comparable Properties: 9
Data Confidence: 74%
Search Radius: 2 km

True Investment Cost

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

€2.4M

+13.7% over asking

Asking price€2.1M
itp€249,500
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€2.4M

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: 4
Bathrooms: 3
Building: 321
Land: 15
Style: mediterranean-traditional
Condition: good
Energy Certificate: G
sea

Design Features

direct sea viewsterrace overlooking the beachtraditional Spanish architecture

AI Investment Summary

C+ investment in Palafrugell. Score 47.2/100. Net yield 0.9% after tax | Occupancy 58% | ADR $400 | No STR licence on record

Score Breakdown

ROI
3.44
Visual Appeal
13.4
Ownership Security
13
Location
10.2
Land & Space
0.3
Rental Demand
5.85
Payback Speed
0
STR Suitability
1

Description

House in Calella de Palafrugell downtown area. Sea views House in the center of Calella de Palafrugell, a typical fishing village recognized nationally and internationally for its Habaneras, for its gastronomy, for its beautiful dream landscapes in an excellent location and with spectacular sea views. It consists of a

Location

📍 41.8886°, 3.1855°

Palafrugell, Girona, Spain

Listed by Costa Brava Luxury Real Estate via Idealista.com
4-bedroom freehold villa in Palafrugell — photo 1 of 5
Idealista.com
4-bedroom freehold villa in Palafrugell — photo 2 of 5
4-bedroom freehold villa in Palafrugell — photo 3 of 5
4-bedroom freehold villa in Palafrugell — photo 4 of 5
4-bedroom freehold villa in Palafrugell — photo 5 of 5

Detached house in Calle de Lepant, Calella, Palafrugell

Palafrugell · Costa Brava · Ref BF-73601Source · Idealista.com · listed 23 Jul 2026
Asking price
$2,446,518
Bedrooms
4
Bathrooms
3
Built area
321 m²
Land
15 m²
Brixfox Score 47 · C+
Modelled from Airbnb listings we track across Palafrugell — 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

Palafrugell

Costa Brava, Approximate area

Loading Map...

Explore the full market map

STR Restriction Warning

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it 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)
$455/night
50% ($228)Brixfox estimate($455/night)200% ($910)
Occupancy
58%
10%Brixfox estimate(58%)100%

Short-Term Rental

Indicative
Yearly income
$50,348
Likely range $30,208$70,487
Airbnb data$455/night · 58% occupancy
Rental income
$455/night · 58% occ.
$89,907
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 Palafrugell.

$10.4M$7.8M$5.2M$2.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $2.1M
Capital appreciation
Property value growing at +4%/yr based on Palafrugell 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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.6M
+22%
Rental Income
+$235K
Total Position
$2.9M
+33%
5.8%/yr
Year 10
Capital Value
$3.2M
+48%
Rental Income
+$507K
Total Position
$3.7M
+72%
5.5%/yr
Year 20
Capital Value
$4.7M
+119%
Rental Income
+$1.2M
Total Position
$5.9M
+174%
5.2%/yr
Year 30
Capital Value
$7.0M
+224%
Rental Income
+$2.1M
Total Position
$9.1M
+322%
4.9%/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.