Detached house in Marbesa, Marbella
Detached house in Marbesa, Marbella — image 2Detached house in Marbesa, Marbella — image 3Detached house in Marbesa, Marbella — image 4Detached house in Marbesa, Marbella — image 5
Grade B+villaluxury

Detached house in Marbesa, Marbella

Marbella · Marbella · Málaga

€3.4M

Asking Price (EUR)

STR Restriction Warning

Andalucía VFT: registration is via the Registro de Turismo de Andalucía. New STR can be blocked by the community of owners (2024 reform) and saturated Costa del Sol zones are tightening — verify the VFT registration and any municipal limits with the agency.

3.0%

Net Yield (after tax, all-in)

indicative range 2.63.4%

3.0%

Managed ROI (after tax)

7.2%

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: €264,171/yr
Average Daily Rate: 1443
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has pool (+10%), Luxury finish (+8%)
Net Yield (after tax): 3.0%
Payback Period: 33.5 years
5-yr Capital Value: €3.9M
10-yr Capital Value: €4.6M
Brixfox Score: 70.3 / 100
Comparable Properties: 6
Data Confidence: 74%
Search Radius: 2 km

True Investment Cost

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

€3.7M

+8.3% over asking

Asking price€3.4M
itp€237,650
legal€12,100
furnishing€30,000
notary registry€2,500
All-in investment€3.7M

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: 5
Bathrooms: 5
Building: 561
Land: 1191
Style: contemporary
Condition: excellent
Year Built: 2015
Energy Certificate: C
Private Pool
pool

Design Features

multiple poolsexpansive outdoor living areasmodern white architecturelush tropical landscaping

AI Investment Summary

B+ investment in Marbella. Score 70.3/100. Net yield 3.0% after tax | Occupancy 54% | ADR $1443 | No STR licence on record | Pool

Score Breakdown

ROI
11.43
Visual Appeal
15.6
Ownership Security
13
Location
11.04
Land & Space
10.83
Rental Demand
5.42
Payback Speed
1
STR Suitability
2

Description

Beachside Villa with Guest House and Private Pool Discover this stylish contemporary villa with separate guest house in the exclusive beachside area of Marbesa, only 100m. to the beach and close to some of Marbella’s best beachfront restaurants, beach clubs, and amenities. Set on two plots, this modern property perfectly combines luxury, privacy, and the relaxed Mediterranean lifestyle of Marbella East. Built on a 1,191 m² plot with a total built area of 561 m² on the two houses, the villa featu

Location

📍 36.4876°, -4.7609°

Marbella, Málaga, Spain

Listed by Marbella East Engel & Völkers via Idealista.com
5-bedroom freehold villa in Marbella — photo 1 of 5
Idealista.com
1 / 5
5-bedroom freehold villa in Marbella — photo 2 of 5
2 / 5
5-bedroom freehold villa in Marbella — photo 3 of 5
3 / 5
5-bedroom freehold villa in Marbella — photo 4 of 5
4 / 5
5-bedroom freehold villa in Marbella — photo 5 of 5
5 / 5

Detached house in Marbesa, Marbella

Marbella · Costa del Sol · Ref BF-71954Source · Idealista.com · listed 22 Jul 2026
Asking price
$3,863,223
Bedrooms
5
Bathrooms
5
Built area
561 m²
Land
1191 m²
Brixfox Score 70 · B+
Modelled from Airbnb listings we track across Marbella — 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

Marbella

Costa del Sol, Approximate area

Loading Map...

Explore the full market map

STR Restriction Warning

Andalucía VFT: registration is via the Registro de Turismo de Andalucía. New STR can be blocked by the community of owners (2024 reform) and saturated Costa del Sol zones are tightening — verify the VFT registration and any municipal limits 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)
$1,642/night
50% ($821)Brixfox estimate($1,642/night)200% ($3,283)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$168,338
Likely range $101,003$235,674
Airbnb data$1,642/night · 54% occupancy
Rental income
$1,642/night · 54% occ.
$300,604
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 Marbella.

$20.8M$15.6M$10.4M$5.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.4M
Capital appreciation
Property value growing at +4%/yr based on Marbella 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 18: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$4.1M
+22%
Rental Income
+$785K
Total Position
$4.9M
+45%
7.7%/yr
Year 10
Capital Value
$5.0M
+48%
Rental Income
+$1.7M
Total Position
$6.7M
+98%
7.1%/yr
Year 20
Capital Value
$7.4M
+119%
Rental Income
+$4.0M
Total Position
$11.4M
+236%
6.3%/yr
Year 30
Capital Value
$11.0M
+224%
Rental Income
+$7.0M
Total Position
$18.0M
+432%
5.7%/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.