Detached house in Calle Punta de Cabdells, 7, Montgoda, Lloret de Mar
Detached house in Calle Punta de Cabdells, 7, Montgoda, Lloret de Mar — image 2Detached house in Calle Punta de Cabdells, 7, Montgoda, Lloret de Mar — image 3Detached house in Calle Punta de Cabdells, 7, Montgoda, Lloret de Mar — image 4Detached house in Calle Punta de Cabdells, 7, Montgoda, Lloret de Mar — image 5
Grade Bvillamid-range

Detached house in Calle Punta de Cabdells, 7, Montgoda, Lloret de Mar

Lloret de Mar · Lloret de Mar · Girona

€987,000

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.

2.2%

Net Yield (after tax, all-in)

2.2%

Managed ROI (after tax)

6.2%

Gross Yield

62%

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: €70,268/yr
Average Daily Rate: €335
+3.0% vs area baselineMediterranean-traditional style (+5%), No pool (-12%), Has sea (+10%)
Net Yield (after tax): 2.2%
Payback Period: 46.1 years
5-yr Capital Value: €1.1M
10-yr Capital Value: €1.3M
Brixfox Score: 56.2 / 100
Comparable Properties: 17
Data Confidence: 88%
Search Radius: 2 km

True Investment Cost

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

€1.1M

+14.2% over asking

Asking price€987,000
itp€102,600
legal€11,858
furnishing€30,000
notary registry€2,500
All-in investment€1.1M

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: 172 m²
Style: mediterranean-traditional
Condition: good
sea

Design Features

traditional spanish roof tileswhitewashed exteriorlush mediterranean gardenseafront location

AI Investment Summary

B investment in Lloret de Mar. Score 56.2/100. Net yield 2.2% after tax | Occupancy 62% | ADR $335 | No STR licence on record

Score Breakdown

ROI
8.59
Visual Appeal
12.8
Ownership Security
13
Location
8.16
Land & Space
5.44
Rental Demand
6.2
Payback Speed
1
STR Suitability
1

Description

Villa with Panoramic Sea Views in the Prestigious Montgoda Residential Area, Lloret de MarLocated in one of the most exclusive residential communities on the Costa Brava, this elegant villa enjoys a truly exceptional setting on a generous 800 m² plot surrounded by pine forest and the natural beauty of the Mediterranean

Location

📍 41.7003°, 2.8662°

Lloret de Mar, Girona, Spain

Listed by DAMLEX REALTY via Idealista.com
3-bedroom freehold villa in Lloret de Mar — photo 1 of 5
Idealista.com
3-bedroom freehold villa in Lloret de Mar — photo 2 of 5
3-bedroom freehold villa in Lloret de Mar — photo 3 of 5
3-bedroom freehold villa in Lloret de Mar — photo 4 of 5
3-bedroom freehold villa in Lloret de Mar — photo 5 of 5

Detached house in Calle Punta de Cabdells, 7, Montgoda, Lloret de Mar

Lloret de Mar · Costa Brava · Ref BF-94010Source · Idealista.com · listed 2 Aug 2026
Asking price
$1,123,122
Bedrooms
3
Bathrooms
2
Built area
172 m²
Brixfox Score 56 · B
Modelled from Airbnb listings we track across Lloret de Mar — 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

Lloret de Mar

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)
$382/night
50% ($191)Brixfox estimate($382/night)200% ($763)
Occupancy
62%
10%Brixfox estimate(62%)100%

Short-Term Rental

Moderate confidence
Yearly income
$44,777
Likely range $32,239 – $57,315
Airbnb data$382/night · 62% occupancy
Rental income
$382/night · 62% occ.
$79,959
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 Lloret de Mar.

$5.8M$4.4M$2.9M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $987K
Capital appreciation
Property value growing at +4%/yr based on Lloret de Mar 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 19: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.2M
+22%
Rental Income
+$209K
Total Position
$1.4M
+43%
7.4%/yr
Year 10
Capital Value
$1.5M
+48%
Rental Income
+$451K
Total Position
$1.9M
+94%
6.8%/yr
Year 20
Capital Value
$2.2M
+119%
Rental Income
+$1.1M
Total Position
$3.2M
+226%
6.1%/yr
Year 30
Capital Value
$3.2M
+224%
Rental Income
+$1.9M
Total Position
$5.1M
+414%
5.6%/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.