Semi-detached house in Santa Ponça, Calvià
Grade B+villamid-range

Semi-detached house in Santa Ponça, Calvià

Calvià · Calvià · Illes Balears

€650,000

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.

6.0%

Net Yield (after tax, all-in)

indicative range 5.0–6.9%

6.0%

Managed ROI (after tax)

14.0%

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: €104,287/yr
Average Daily Rate: €603
Net Yield (after tax): 6.0%
Payback Period: 16.7 years
5-yr Capital Value: €753,528
10-yr Capital Value: €873,546
Brixfox Score: 68.8 / 100
Comparable Properties: 5
Data Confidence: 66%
Search Radius: 4 km

True Investment Cost

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

€745,365

+14.7% over asking

Asking price€650,000
itp€55,000
legal€7,865
furnishing€30,000
notary registry€2,500
All-in investment€745,365

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: 3
Building: 171 m²
Land: 240 m²
Style: mediterranean-traditional
Condition: good
Year Built: 2000
Energy Certificate: In process
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.

AI Investment Summary

B+ investment in Calvià (Mallorca). Score 68.8/100. Net yield 6.0% after tax | Occupancy 51% | ADR $603 | No STR licence on record

Score Breakdown

ROI
20.94
Visual Appeal
8.8
Ownership Security
13
Location
10.2
Land & Space
5.71
Rental Demand
5.12
Payback Speed
4
STR Suitability
1

Description

Contact us to receive photos and more information about this property. One Stop World offers an exceptional opportunity to acquire a 3-bedroom property located between Costa de la Calma and Santa Ponsa. Built in 2000, this semi-detached house has an approximate surface area of 170 m² distributed over two floors and f

Location

📍 39.5151°, 2.4829°

Calvià, Illes Balears, Spain

Listed by ONE STOP WORLD via Idealista.com
3-bedroom freehold villa in Calvià — photo 1 of 1
Idealista.com

Semi-detached house in Santa Ponça, Calvià

Calvià · Balearic Islands · Ref BF-30293Source · Idealista.com · listed 1 Jul 2026
Asking price
$739,645
Bedrooms
3
Bathrooms
3
Built area
171 m²
Land
240 m²
Brixfox Score 69 · B+
Modelled from Airbnb listings we track across Calvià — 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

Calvià

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)
$686/night
50% ($343)Brixfox estimate($686/night)200% ($1,372)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Indicative
Yearly income
$66,455
Likely range $39,873 – $93,037
Airbnb data$686/night · 51% occupancy
Rental income
$686/night · 51% occ.
$118,670
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 Calvià.

$5.6M$4.2M$2.8M$1.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $650K
Capital appreciation
Property value growing at +4%/yr based on Calvià 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
$791K
+22%
Rental Income
+$310K
Total Position
$1.1M
+69%
11.1%/yr
Year 10
Capital Value
$962K
+48%
Rental Income
+$669K
Total Position
$1.6M
+151%
9.6%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$1.6M
Total Position
$3.0M
+361%
7.9%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$2.8M
Total Position
$4.9M
+652%
7.0%/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.