Detached house in Calle primo rivera, Guia de Isora, Guia de Isora
Detached house in Calle primo rivera, Guia de Isora, Guia de Isora — image 2Detached house in Calle primo rivera, Guia de Isora, Guia de Isora — image 3Detached house in Calle primo rivera, Guia de Isora, Guia de Isora — image 4Detached house in Calle primo rivera, Guia de Isora, Guia de Isora — image 5
Grade Bvillamid-range

Detached house in Calle primo rivera, Guia de Isora, Guia de Isora

Guía de Isora · Guía de Isora · Santa Cruz de Tenerife

€650,000

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.

1.4%

Net Yield (after tax, all-in)

indicative range 1.2–1.6%

1.4%

Managed ROI (after tax)

5.2%

Gross Yield

79%

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: €38,156/yr
Average Daily Rate: €142
Net Yield (after tax): 1.4%
Payback Period: 71.4 years
5-yr Capital Value: €753,528
10-yr Capital Value: €873,546
Brixfox Score: 59.1 / 100
Comparable Properties: 5
Data Confidence: 74%
Search Radius: 3 km

True Investment Cost

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

€731,705

+12.6% over asking

Asking price€650,000
itp€42,250
legal€6,955
furnishing€30,000
notary registry€2,500
All-in investment€731,705

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: 2
Bathrooms: 1
Building: 164 m²
Land: 3100 m²
Style: mediterranean-traditional
Condition: good
Energy Certificate: Not indicated
countryside

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

stone cladding accentsterraced landscapingoutdoor staircase

AI Investment Summary

B investment in Guía de Isora (Tenerife). Score 59.1/100. Net yield 1.4% after tax | Occupancy 79% | ADR $142 | No STR licence on record

Score Breakdown

ROI
5.6
Visual Appeal
9.4
Ownership Security
13
Location
10.2
Land & Space
12
Rental Demand
7.93
Payback Speed
0
STR Suitability
1

Description

The house is 146 m²: first floor is 73 m² (2 bedrooms, kitchen, dining room, hallway, 1 bathroom); the attic is 73 m². Everything is ready to be converted into a room/apartment (electricity, water, sewage, and flooring). ● The rustic land is 3,100 m². ● Automatic entrance gate. ● Two 35 m² garages with automatic doors.

Location

📍 28.2100°, -16.7780°

Guía de Isora, Santa Cruz de Tenerife, Spain

Visit blue waves estate →Listed via Idealista.com
2-bedroom freehold villa in Guía de Isora — photo 1 of 5
blue waves estate
1 / 5
2-bedroom freehold villa in Guía de Isora — photo 2 of 5
2 / 5
2-bedroom freehold villa in Guía de Isora — photo 3 of 5
3 / 5
2-bedroom freehold villa in Guía de Isora — photo 4 of 5
4 / 5
2-bedroom freehold villa in Guía de Isora — photo 5 of 5
5 / 5

Detached house in Calle primo rivera, Guia de Isora, Guia de Isora

Guía de Isora · Canary Islands · Ref BF-12021Source · blue waves estate · listed 20 Jun 2026
Asking price
$739,645
View original listing
Bedrooms
2
Bathrooms
1
Built area
164 m²
Land
3100 m²
Brixfox Score 59 · B
Modelled from Airbnb listings we track across Guía de Isora — 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

Guía de Isora

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)
$162/night
50% ($81)Brixfox estimate($162/night)200% ($324)
Occupancy
79%
10%Brixfox estimate(79%)100%

Short-Term Rental

Indicative
Yearly income
$24,314
Likely range $14,588 – $34,040
Airbnb data$162/night · 79% occupancy
Rental income
$162/night · 79% occ.
$43,418
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 Guía de Isora.

$3.6M$2.7M$1.8M$898K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $650K
Capital appreciation
Property value growing at +4%/yr based on Guía de Isora 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 22: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$791K
+22%
Rental Income
+$113K
Total Position
$904K
+39%
6.8%/yr
Year 10
Capital Value
$962K
+48%
Rental Income
+$245K
Total Position
$1.2M
+86%
6.4%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$574K
Total Position
$2.0M
+207%
5.8%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$1.0M
Total Position
$3.1M
+381%
5.4%/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.