House in Calle Alt Camp, 3, Nord, Roses
House in Calle Alt Camp, 3, Nord, Roses — image 2House in Calle Alt Camp, 3, Nord, Roses — image 3House in Calle Alt Camp, 3, Nord, Roses — image 4House in Calle Alt Camp, 3, Nord, Roses — image 5
Grade Avillamid-range

House in Calle Alt Camp, 3, Nord, Roses

Roses · Roses · Girona

€399,000

Asking Price (EUR)

Licence regime in this region

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.

3.7%

Net Yield (after tax, all-in)

indicative range 3.4–4.1%

3.7%

Managed ROI (after tax)

10.4%

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: €52,353/yr
Average Daily Rate: €304
Net Yield (after tax): 3.7%
Payback Period: 26.8 years
5-yr Capital Value: €492,691
10-yr Capital Value: €571,164
Brixfox Score: 84.7 / 100
Comparable Properties: 9
Data Confidence: 83%
Search Radius: 2 km

True Investment Cost

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

€505,143

+26.6% over asking

Asking price€399,000
itp€42,500
legal€5,143
furnishing€30,000
notary registry€2,500
All-in investment€505,143

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: 118 m²
Land: 425 m²
Style: mediterranean-traditional
Condition: good
Year Built: 1980
Energy Certificate: E

No licence found

The listing states no licence, and the register we hold for this coast lists numbers without coordinates, so a location check is not possible. Under the Catalan HUT regime (capped in stressed municipalities), ask the agency for the number before underwriting STR income.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

Design Features

tiled roofstone-clad baselarge glass doors

AI Investment Summary

A investment in Roses. Score 84.7/100. Net yield 3.7% after tax | Occupancy 51% | ADR $304 | No STR licence on record

Score Breakdown

ROI
14.06
Visual Appeal
9.8
Ownership Security
13
Location
9
Land & Space
10.8
Rental Demand
5.1
Payback Speed
2
STR Suitability
1

Description

Discover this magnificent, fully renovated detached villa, offering approximately 100 m² of built area on a 425 m² plot. It is located in a pleasant and peaceful residential area. The property stands out for its brightness and practical layout. It features a welcoming living and dining room, a modern open-plan kitchen,

Location

📍 42.2861°, 3.1682°

Roses, Girona, Spain

Listed by Marc Barneda via Idealista.com

Price
$454,028
3-bedroom freehold villa in Roses — photo 1 of 5
Marc Barneda
1 / 5
3-bedroom freehold villa in Roses — photo 2 of 5
2 / 5
3-bedroom freehold villa in Roses — photo 3 of 5
3 / 5
3-bedroom freehold villa in Roses — photo 4 of 5
4 / 5
3-bedroom freehold villa in Roses — photo 5 of 5
5 / 5

House in Calle Alt Camp, 3, Nord, Roses

Roses · Costa Brava · Ref BF-99163Source · Marc Barneda · listed 7 Aug 2026
Asking price
$454,028
Bedrooms
3
Bathrooms
2
Built area
118 m²
Land
425 m²
Condition
Move-in
(stated by the listing)
Brixfox Score 85 · A
Modelled from Airbnb listings we track across Roses — 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

Roses

Costa Brava, Approximate area

Loading Map...

Explore the full market map

Licence regime in this region

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.

No licence found

The listing states no licence, and the register we hold for this coast lists numbers without coordinates, so a location check is not possible. Under the Catalan HUT regime (capped in stressed municipalities), ask the agency for the number before underwriting STR income.

A register hit means a licence exists at this location, not that it transfers with the sale: have a Spanish lawyer verify the transfer clause in the deed, the licence’s current status and the municipality’s renewal position before you commit.

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.

Property Underwriting Report not available here

This listing's itemised cost stack isn't available right now, so the page shows an approximate model. The report only underwrites the stored, itemised figures; it returns when the listing is re-scored.

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)
$346/night
50% ($173)Brixfox estimate($346/night)200% ($692)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Indicative
Yearly income
$33,361
Likely range $20,017 – $46,706
Airbnb data$346/night · 51% occupancy
Rental income
$346/night · 51% occ.
$59,573
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 Roses.

$3.1M$2.3M$1.5M$773K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $399K
Capital appreciation
Property value growing at +4%/yr based on Roses 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 12: 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
$485K
+22%
Rental Income
+$156K
Total Position
$641K
+61%
9.9%/yr
Year 10
Capital Value
$591K
+48%
Rental Income
+$336K
Total Position
$927K
+132%
8.8%/yr
Year 20
Capital Value
$874K
+119%
Rental Income
+$788K
Total Position
$1.7M
+317%
7.4%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$1.4M
Total Position
$2.7M
+574%
6.6%/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.

Questions are stored for 12 months to improve our answers. Privacy

Villa Scorecard

Location
••••
•••• •••• ••••
Rental Yield
••••
•••• •••• ••••
Occupancy
••••
•••• •••• ••••
Nightly Rate
••••
•••• •••• ••••
Visual Appeal
••••
•••• •••• ••••
Size & Space
••••
•••• •••• ••••
STR Licence
••••
•••• •••• ••••
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.