Launch offer — 3 months free free, no card

Detached house in Carretera Cala Tarida del Embarcador Nn, Cala Vedella - Cala Tarida - Cala Conta, Sant Josep de Sa Talaia
Detached house in Carretera Cala Tarida del Embarcador Nn, Cala Vedella - Cala Tarida - Cala Conta, Sant Josep de Sa Talaia — image 2Detached house in Carretera Cala Tarida del Embarcador Nn, Cala Vedella - Cala Tarida - Cala Conta, Sant Josep de Sa Talaia — image 3Detached house in Carretera Cala Tarida del Embarcador Nn, Cala Vedella - Cala Tarida - Cala Conta, Sant Josep de Sa Talaia — image 4Detached house in Carretera Cala Tarida del Embarcador Nn, Cala Vedella - Cala Tarida - Cala Conta, Sant Josep de Sa Talaia — image 5
Grade Avillaluxury

Detached house in Carretera Cala Tarida del Embarcador Nn, Cala Vedella - Cala Tarida - Cala Conta, Sant Josep de Sa Talaia

Ibiza · Cala Tarida · Illes Balears

€3.0M

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.

6.9%

Net Yield (after tax, all-in)

indicative range 5.7–8.1%

6.9%

Managed ROI (after tax)

14.6%

Gross Yield

51%

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: €492,847/yr
Average Daily Rate: €2884
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has sea (+10%), Luxury finish (+8%)
Net Yield (after tax): 6.9%
Payback Period: 14.5 years
5-yr Capital Value: €3.5M
10-yr Capital Value: €4.0M
Brixfox Score: 82.8 / 100
Comparable Properties: 5
Data Confidence: 63%
Search Radius: 3 km

True Investment Cost

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

€3.4M

+12.8% over asking

Asking price€3.0M
itp€338,700
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€3.4M

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: 8
Bathrooms: 6
Building: 391 m²
Land: 1300 m²
Style: modern
Condition: excellent
Energy Certificate: B
Private Pool
sea

STR Licence Status Unconfirmed

Short-term-rental licence unconfirmed — verify before purchase. In moratorium regions (Balearics ETV, Canaries VV) only an existing, transferable licence reliably permits Airbnb-style letting.

Design Features

infinity-edge poolmultiple outdoor lounge areaspanoramic sea views

Score Breakdown

ROI
22.78
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.06
Payback Speed
5
STR Suitability
1

Description

Welcome to “El Refugio” Royal Estates proudly presents this stunning 8 bedroom villa, which is divided over three levels with private pool and 180-degrees sea and sunset views. Nestled on a mountain hill on the west-coast of Ibiza, this unique and fully renovated property is a true gem, ready to fulfil your Mediterrane

Location

📍 38.9803°, 1.3036°

Ibiza, Illes Balears, Spain

Visit Royal Estates →Listed via Idealista.com
8-bedroom freehold villa in Ibiza — photo 1 of 5
Royal Estates
8-bedroom freehold villa in Ibiza — photo 2 of 5
8-bedroom freehold villa in Ibiza — photo 3 of 5
8-bedroom freehold villa in Ibiza — photo 4 of 5
8-bedroom freehold villa in Ibiza — photo 5 of 5

Detached house in Carretera Cala Tarida del Embarcador Nn, Cala Vedella - Cala Tarida - Cala Conta, Sant Josep de Sa Talaia

Ibiza · Balearic Islands · Ref BF-102 Source verified · Royal Estates · listed 16 Jun 2026
Asking price · Freehold
$3,250,000
View original listing
Ownership
Freehold
Bedrooms
8
Bathrooms
6
Built area
391 m²
Land
1300 m²
True net yield
6.9%
≈ $37,643/mo net after costs & tax
5-yr total return (net + appreciation)
13.6% / yr avg
Payback in ~15 yrs from rent
Brixfox Score 83 · A
Modelled from Airbnb listings we track across Ibiza — live calendar data. Projections are estimates, not financial advice.

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

Ibiza

Balearic Islands, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

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)
$3,134/night
50% ($1442)Brixfox estimate($3,134/night)200% ($5767)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Indicative
Yearly income
$299,994
Likely range $179,997 – $419,991
Airbnb data$3,134/night · 51% occupancy
Rental income
$3,134/night · 51% occ.
$535,703
Running costs (20%)
Utilities, cleaning, maintenance
-$107,141
Income tax (10%)
Indonesian rental income tax
-$128,569
Property tax
Annual property tax
-$0
Net income
9.2% ROI
$299,994

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Ibiza.

$26.3M$19.7M$13.1M$6.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.0M
Capital appreciation
Property value growing at +4%/yr based on Ibiza 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
$3.6M
+22%
Rental Income
+$1.5M
Total Position
$5.1M
+71%
11.3%/yr
Year 10
Capital Value
$4.4M
+48%
Rental Income
+$3.2M
Total Position
$7.6M
+154%
9.8%/yr
Year 20
Capital Value
$6.6M
+119%
Rental Income
+$7.4M
Total Position
$14.0M
+367%
8.0%/yr
Year 30
Capital Value
$9.7M
+224%
Rental Income
+$13.1M
Total Position
$22.8M
+663%
7.0%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 6+ yrs operating 90+ properties managed ~2h guest response

Mediterráneo Stays

Vetted

Licensed VUT/VV management on the Costas & islands

21%
Management fee
of rental revenue — already in your Managed figures

Vivienda de uso turístico management for overseas owners. Regional licensing, national registry (Registro Único) and full guest operations.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Regional STR licence (VUT/VV/HUT) & national registry handling
  • Pool & garden upkeep
Visit Mediterráneo Stays

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
9.2% annual return
Occupancy
Average
51% average occupancy
Nightly Rate
Strong
$2884 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
1300 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 9.2% — outperforms most villas in this market
Premium nightly rate of $2884 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 51% — factor in seasonal gaps

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

31% occ.
7.5%
$20,401/mo
41% occ.
10.0%
$27,074/mo
51% occ.
12.5%
$33,747/mo
current
61% occ.
14.9%
$40,421/mo

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.