Terraced house in CL Roque De La Fortaleza, Playa del Duque, Adeje
Terraced house in CL Roque De La Fortaleza, Playa del Duque, Adeje — image 2Terraced house in CL Roque De La Fortaleza, Playa del Duque, Adeje — image 3Terraced house in CL Roque De La Fortaleza, Playa del Duque, Adeje — image 4Terraced house in CL Roque De La Fortaleza, Playa del Duque, Adeje — image 5
Grade B+villamid-range

Terraced house in CL Roque De La Fortaleza, Playa del Duque, Adeje

Adeje · Adeje · Santa Cruz de Tenerife

€920,000

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.

4.1%

Net Yield (after tax, all-in)

4.1%

Managed ROI (after tax)

9.9%

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: €101,683/yr
Average Daily Rate: €418
+15.0% vs area baselineMediterranean-traditional style (+5%), Has pool (0%), Has sea (+10%)
Net Yield (after tax): 4.1%
Payback Period: 24.5 years
5-yr Capital Value: €1.1M
10-yr Capital Value: €1.2M
Brixfox Score: 68 / 100
Comparable Properties: 18
Data Confidence: 90%
Search Radius: 2 km

True Investment Cost

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

€1.0M

+11.1% over asking

Asking price€920,000
itp€59,800
legal€9,844
furnishing€30,000
notary registry€2,500
All-in investment€1.0M

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: 200 m²
Style: mediterranean-traditional
Condition: good
Year Built: 2001
Energy Certificate: E
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

terraced architecturecommunal swimming poolprivate balconies/terraces

AI Investment Summary

B+ investment in Adeje (Tenerife). Score 68/100. Net yield 4.1% after tax | Occupancy 72% | ADR $418 | No STR licence on record | Pool

Score Breakdown

ROI
15.24
Visual Appeal
11.8
Ownership Security
13
Location
10.8
Land & Space
6
Rental Demand
7.2
Payback Speed
3
STR Suitability
1

Description

For sale: spectacular townhouse in El Veril del Duque – Costa Adeje, Tenerife Located in one of the most exclusive areas of southern Tenerife, El Veril del Duque, this magnificent townhouse is just a 5-minute walk from Playa del Duque, one of the most well-known and valued beaches on the island. The complex allows fo

Location

📍 28.0939°, -16.7431°

Adeje, Santa Cruz de Tenerife, Spain

Listed by Isla Bonita Consulting via Idealista.com
3-bedroom freehold villa in Adeje — photo 1 of 5
Idealista.com
1 / 5
3-bedroom freehold villa in Adeje — photo 2 of 5
2 / 5
3-bedroom freehold villa in Adeje — photo 3 of 5
3 / 5
3-bedroom freehold villa in Adeje — photo 4 of 5
4 / 5
3-bedroom freehold villa in Adeje — photo 5 of 5
5 / 5

Terraced house in CL Roque De La Fortaleza, Playa del Duque, Adeje

Adeje · Canary Islands · Ref BF-11102Source · Idealista.com · listed 20 Jun 2026
Asking price
$1,046,882
Bedrooms
3
Bathrooms
2
Built area
200 m²
Brixfox Score 68 · 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)
$476/night
50% ($238)Brixfox estimate($476/night)200% ($951)
Occupancy
72%
10%Brixfox estimate(72%)100%

Short-Term Rental

Moderate confidence
Yearly income
$64,796
Likely range $46,653 – $82,938
Airbnb data$476/night · 72% occupancy
Rental income
$476/night · 72% occ.
$115,707
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.

$6.5M$4.9M$3.3M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $920K
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
$1.1M
+22%
Rental Income
+$302K
Total Position
$1.4M
+55%
9.1%/yr
Year 10
Capital Value
$1.4M
+48%
Rental Income
+$653K
Total Position
$2.0M
+119%
8.2%/yr
Year 20
Capital Value
$2.0M
+119%
Rental Income
+$1.5M
Total Position
$3.5M
+285%
7.0%/yr
Year 30
Capital Value
$3.0M
+224%
Rental Income
+$2.7M
Total Position
$5.7M
+519%
6.3%/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.