Terraced house in Calle Islas Bermudas, Cancelada, Estepona
Terraced house in Calle Islas Bermudas, Cancelada, Estepona — image 2Terraced house in Calle Islas Bermudas, Cancelada, Estepona — image 3Terraced house in Calle Islas Bermudas, Cancelada, Estepona — image 4Terraced house in Calle Islas Bermudas, Cancelada, Estepona — image 5
Grade Avillaluxury

Terraced house in Calle Islas Bermudas, Cancelada, Estepona

Estepona · Estepona · Málaga

€650,000

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.

6.4%

Net Yield (after tax, all-in)

6.4%

Managed ROI (after tax)

14.8%

Gross Yield

72%

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: €108,708/yr
Average Daily Rate: €447
+24.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), No pool (-12%), Has countryside (+10%), Luxury finish (+8%)
Net Yield (after tax): 6.4%
Payback Period: 15.7 years
5-yr Capital Value: €753,528
10-yr Capital Value: €873,546
Brixfox Score: 78.8 / 100
Comparable Properties: 10
Data Confidence: 78%
Search Radius: 2 km

True Investment Cost

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

€735,865

+13.2% over asking

Asking price€650,000
itp€45,500
legal€7,865
furnishing€30,000
notary registry€2,500
All-in investment€735,865

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: 152 m²
Style: contemporary
Condition: excellent
Year Built: 2021
Energy Certificate: C
countryside

Design Features

large retractable patio awningopen-plan living and dining areamodern floating staircaseexpansive outdoor terrace with multiple seating areas

AI Investment Summary

A investment in Estepona. Score 78.8/100. Net yield 6.4% after tax | Occupancy 72% | ADR $447 | No STR licence on record

Score Breakdown

ROI
21.74
Visual Appeal
15.6
Ownership Security
13
Location
10.2
Land & Space
5.04
Rental Demand
7.2
Payback Speed
4
STR Suitability
2

Description

Located within a stylish new residential community in Cancelada, one of Estepona's most desirable and rapidly expanding neighbourhoods, this beautifully presented corner townhouse combines contemporary architecture, generous outdoor living, and an excellent location just a short drive from the beach, golf courses, and

Location

📍 36.4689°, -5.0599°

Estepona, Málaga, Spain

Listed by Winkworth Spain S.L. via Idealista.com
3-bedroom freehold villa in Estepona — photo 1 of 5
Idealista.com
1 / 5
3-bedroom freehold villa in Estepona — photo 2 of 5
2 / 5
3-bedroom freehold villa in Estepona — photo 3 of 5
3 / 5
3-bedroom freehold villa in Estepona — photo 4 of 5
4 / 5
3-bedroom freehold villa in Estepona — photo 5 of 5
5 / 5

Terraced house in Calle Islas Bermudas, Cancelada, Estepona

Estepona · Costa del Sol · Ref BF-97805Source · Idealista.com · listed 6 Aug 2026
Asking price
$739,645
Bedrooms
3
Bathrooms
3
Built area
152 m²
Brixfox Score 79 · A
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...

Explore the full market 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)
$508/night
50% ($254)Brixfox estimate($508/night)200% ($1,017)
Occupancy
72%
10%Brixfox estimate(72%)100%

Short-Term Rental

Moderate confidence
Yearly income
$69,272
Likely range $49,876 – $88,669
Airbnb data$508/night · 72% occupancy
Rental income
$508/night · 72% occ.
$123,701
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 Estepona.

$5.8M$4.3M$2.9M$1.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $650K
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
$791K
+22%
Rental Income
+$323K
Total Position
$1.1M
+71%
11.4%/yr
Year 10
Capital Value
$962K
+48%
Rental Income
+$698K
Total Position
$1.7M
+155%
9.8%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$1.6M
Total Position
$3.1M
+371%
8.1%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$2.9M
Total Position
$5.0M
+670%
7.0%/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.