House in Callao Salvaje, Adeje
House in Callao Salvaje, Adeje — image 2House in Callao Salvaje, Adeje — image 3House in Callao Salvaje, Adeje — image 4House in Callao Salvaje, Adeje — image 5
Grade Bvillamid-range

House in Callao Salvaje, Adeje

Adeje · Adeje · Santa Cruz de Tenerife

€450,000

Asking Price (EUR)

STR Restriction Warning

Canaries vacacional (VV) rules tightened under Ley 2/2025: new licences face residential-zone limits, community-of-owners approval and municipal caps. Verify the property holds a valid, transferable VV registration with the agency.

3.3%

Net Yield (after tax, all-in)

3.3%

Managed ROI (after tax)

9.3%

Gross Yield

68%

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: €48,092/yr
Average Daily Rate: 210
+15.0% vs area baselineMediterranean-traditional style (+5%), Has pool (0%), Has sea (+10%)
Net Yield (after tax): 3.3%
Payback Period: 30.7 years
5-yr Capital Value: €521,673
10-yr Capital Value: €604,762
Brixfox Score: 63.2 / 100
Comparable Properties: 61
Data Confidence: 95%
Search Radius: 2 km

True Investment Cost

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

€516,565

+14.8% over asking

Asking price€450,000
itp€29,250
legal€4,815
furnishing€30,000
notary registry€2,500
All-in investment€516,565

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: 2
Bathrooms: 2
Building: 119
Style: mediterranean-traditional
Condition: good
Private Pool
sea

Design Features

large outdoor terrace with pergolasea viewoutdoor dining and lounge areas

AI Investment Summary

B investment in Adeje (Tenerife). Score 63.2/100. Net yield 3.3% after tax | Occupancy 68% | ADR $210 | No STR licence on record | Pool

Score Breakdown

ROI
12.41
Visual Appeal
12.8
Ownership Security
13
Location
10.8
Land & Space
4.38
Rental Demand
6.77
Payback Speed
2
STR Suitability
1

Description

Magnificent, fully furnished and renovated townhouse for exclusive sale within the superb, luxurious, and well-maintained Mariben Residential complex in Callao Salvaje. Strategically located in the best position within the complex, it guarantees excellent, unobstructed sea views. This immaculate property boasts impress

Location

📍 28.1315°, -16.7729°

Adeje, Santa Cruz de Tenerife, Spain

Listed by Vym Canarias via Idealista.com
2-bedroom freehold villa in Adeje — photo 1 of 5
Idealista.com
2-bedroom freehold villa in Adeje — photo 2 of 5
2-bedroom freehold villa in Adeje — photo 3 of 5
2-bedroom freehold villa in Adeje — photo 4 of 5
2-bedroom freehold villa in Adeje — photo 5 of 5

House in Callao Salvaje, Adeje

Adeje · Canary Islands · Ref BF-86390Source · Idealista.com · listed 1 Aug 2026
Asking price
$512,062
Bedrooms
2
Bathrooms
2
Built area
119 m²
Brixfox Score 63 · B
Modelled from Airbnb listings we track across Adeje — 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

Adeje

Canary Islands, Approximate area

Loading Map...

Explore the full market map

STR Restriction Warning

Canaries vacacional (VV) rules tightened under Ley 2/2025: new licences face residential-zone limits, community-of-owners approval and municipal caps. Verify the property holds a valid, transferable VV registration 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)
$239/night
50% ($120)Brixfox estimate($239/night)200% ($479)
Occupancy
68%
10%Brixfox estimate(68%)100%

Short-Term Rental

High confidence
Yearly income
$30,646
Likely range $24,516$36,775
Airbnb data$239/night · 68% occupancy
Rental income
$239/night · 68% occ.
$54,725
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 Adeje.

$3.2M$2.4M$1.6M$788K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $450K
Capital appreciation
Property value growing at +4%/yr based on Adeje 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 14: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$547K
+22%
Rental Income
+$143K
Total Position
$690K
+53%
8.9%/yr
Year 10
Capital Value
$666K
+48%
Rental Income
+$309K
Total Position
$975K
+117%
8.0%/yr
Year 20
Capital Value
$986K
+119%
Rental Income
+$724K
Total Position
$1.7M
+280%
6.9%/yr
Year 30
Capital Value
$1.5M
+224%
Rental Income
+$1.3M
Total Position
$2.7M
+509%
6.2%/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.