Detached house in Els Pinars, Lloret de Mar
Detached house in Els Pinars, Lloret de Mar — image 2Detached house in Els Pinars, Lloret de Mar — image 3Detached house in Els Pinars, Lloret de Mar — image 4Detached house in Els Pinars, Lloret de Mar — image 5
Grade Avillamid-range

Detached house in Els Pinars, Lloret de Mar

Lloret de Mar · Lloret de Mar · Girona

€510,000

Asking Price (EUR)

STR Restriction Warning

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it with the agency.

5.3%

Net Yield (after tax, all-in)

indicative range 4.6–6.1%

5.3%

Managed ROI (after tax)

13.1%

Gross Yield

54%

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: €78,609/yr
Average Daily Rate: €429
+18.0% vs area baselineImage quality 8/10 (+3%), Mediterranean-traditional style (+5%), Has pool (0%), Has countryside (+10%)
Net Yield (after tax): 5.3%
Payback Period: 18.7 years
5-yr Capital Value: €591,230
10-yr Capital Value: €685,397
Brixfox Score: 79.3 / 100
Comparable Properties: 9
Data Confidence: 71%
Search Radius: 3 km

True Investment Cost

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

€599,671

+17.6% over asking

Asking price€510,000
itp€51,000
legal€6,171
furnishing€30,000
notary registry€2,500
All-in investment€599,671

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: 4
Bathrooms: 3
Building: 323 m²
Land: 858 m²
Style: mediterranean-traditional
Condition: excellent
Year Built: 2003
Energy Certificate: E
Private Pool
countryside

STR Licence

Design Features

large outdoor dining areastring lights for ambiancemultiple sun loungers by poolbilliards table

AI Investment Summary

A investment in Lloret de Mar. Score 79.3/100. Net yield 5.3% after tax | Occupancy 54% | ADR $429 | STR licence on record | Pool

Score Breakdown

ROI
19.02
Visual Appeal
14.2
Ownership Security
13
Location
8.16
Land & Space
11.54
Rental Demand
5.42
Payback Speed
4
STR Suitability
4

Description

Opportunity: Modern Villa with Pool, Tourist License, and Endless Possibilities Looking for a solid, comfortable house ready to move into or monetize from day one? Forget about old houses that need endless renovations. Built in 2003, this property in the quiet urbanization of Los Pinares offers the perfect foundation

Location

📍 41.7324°, 2.8241°

Lloret de Mar, Girona, Spain

Listed by alsina finques via Idealista.com
4-bedroom freehold villa in Lloret de Mar — photo 1 of 5
Idealista.com
1 / 5
4-bedroom freehold villa in Lloret de Mar — photo 2 of 5
2 / 5
4-bedroom freehold villa in Lloret de Mar — photo 3 of 5
3 / 5
4-bedroom freehold villa in Lloret de Mar — photo 4 of 5
4 / 5
4-bedroom freehold villa in Lloret de Mar — photo 5 of 5
5 / 5

Detached house in Els Pinars, Lloret de Mar

Lloret de Mar · Costa Brava · Ref BF-14806Source · Idealista.com · listed 21 Jun 2026
Asking price
$580,337
Bedrooms
4
Bathrooms
3
Built area
323 m²
Land
858 m²
Brixfox Score 79 · A
Modelled from Airbnb listings we track across Lloret de Mar — 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

Lloret de Mar

Costa Brava, Approximate area

Loading Map...

Explore the full market map

STR Restriction Warning

Catalonia HUT (Girona prefix HUTG-): under Decret-llei 3/2023 most Costa Brava municipalities are 'stressed' — new licences are frozen and existing ones expire after 5 years. A valid, transferable HUT is required; verify it 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)
$488/night
50% ($244)Brixfox estimate($488/night)200% ($976)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$50,092
Likely range $30,056 – $70,129
Airbnb data$488/night · 54% occupancy
Rental income
$488/night · 54% occ.
$89,450
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 Lloret de Mar.

$4.3M$3.2M$2.2M$1.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $510K
Capital appreciation
Property value growing at +4%/yr based on Lloret de Mar 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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$620K
+22%
Rental Income
+$234K
Total Position
$854K
+67%
10.9%/yr
Year 10
Capital Value
$755K
+48%
Rental Income
+$505K
Total Position
$1.3M
+147%
9.5%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$1.2M
Total Position
$2.3M
+351%
7.8%/yr
Year 30
Capital Value
$1.7M
+224%
Rental Income
+$2.1M
Total Position
$3.7M
+635%
6.9%/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.