Country house in Formentera
Country house in Formentera — image 2Country house in Formentera — image 3Country house in Formentera — image 4Country house in Formentera — image 5
Grade Bvillamid-range

Country house in Formentera

Formentera · Formentera · Illes Balears

€2.0M

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.

1.3%

Net Yield (after tax, all-in)

1.3%

Managed ROI (after tax)

4.2%

Gross Yield

67%

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: €93,376/yr
Average Daily Rate: 414
Net Yield (after tax): 1.3%
Payback Period: 74.5 years
5-yr Capital Value: €2.3M
10-yr Capital Value: €2.6M
Brixfox Score: 58.2 / 100
Comparable Properties: 14
Data Confidence: 69%
Search Radius: 6 km

True Investment Cost

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

€2.2M

+12.7% over asking

Asking price€2.0M
itp€206,400
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€2.2M

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: 1
Building: 184
Land: 21317
Style: mediterranean-traditional
Condition: good
Year Built: 1954
Energy Certificate: E
countryside

Design Features

exposed wooden beamsterracotta floor tilestraditional wooden doors

AI Investment Summary

B investment in Formentera (Formentera). Score 58.2/100. Net yield 1.3% after tax | Occupancy 67% | ADR $414 | No STR licence on record

Score Breakdown

ROI
5.36
Visual Appeal
9.4
Ownership Security
13
Location
10.8
Land & Space
12
Rental Demand
6.67
Payback Speed
0
STR Suitability
1

Description

Exclusive Traditional Formentera Country House with Exceptional Expansion and Investment Potential Located in one of the most privileged areas of Formentera, just 800 metres from the stunning Migjorn Beach, this authentic traditional farmhouse offers a unique opportunity to acquire a property full of character with ex

Location

📍 38.6801°, 1.4650°

Formentera, Illes Balears, Spain

Listed by Cesibel Albagli via Idealista.com
3-bedroom freehold villa in Formentera — photo 1 of 5
Idealista.com
1 / 5
3-bedroom freehold villa in Formentera — photo 2 of 5
2 / 5
3-bedroom freehold villa in Formentera — photo 3 of 5
3 / 5
3-bedroom freehold villa in Formentera — photo 4 of 5
4 / 5
3-bedroom freehold villa in Formentera — photo 5 of 5
5 / 5

Country house in Formentera

Formentera · Balearic Islands · Ref BF-108164Source · Idealista.com · listed 14 Aug 2026
Asking price
$2,241,693
Bedrooms
3
Bathrooms
1
Built area
184 m²
Land
21317 m²
Brixfox Score 58 · B
Modelled from Airbnb listings we track across Formentera — 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

Formentera

Balearic Islands, Approximate area

Loading Map...

Explore the full market map

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)
$471/night
50% ($236)Brixfox estimate($471/night)200% ($942)
Occupancy
67%
10%Brixfox estimate(67%)100%

Short-Term Rental

Moderate confidence
Yearly income
$59,502
Likely range $42,841$76,163
Airbnb data$471/night · 67% occupancy
Rental income
$471/night · 67% occ.
$106,254
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 Formentera.

$10.2M$7.7M$5.1M$2.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.0M
Capital appreciation
Property value growing at +4%/yr based on Formentera 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 26: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.4M
+22%
Rental Income
+$278K
Total Position
$2.7M
+36%
6.3%/yr
Year 10
Capital Value
$2.9M
+48%
Rental Income
+$599K
Total Position
$3.5M
+78%
6.0%/yr
Year 20
Capital Value
$4.3M
+119%
Rental Income
+$1.4M
Total Position
$5.7M
+190%
5.5%/yr
Year 30
Capital Value
$6.4M
+224%
Rental Income
+$2.5M
Total Position
$8.9M
+351%
5.1%/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.