Investor Tool

Rental Return Estimator

Market rates — select a scenario (63% occupancy)
Gross Yield
14.1%
Net Yield (after tax)
6.5%
€25,980/year
Avg. market ~5%
Gross Rental Income€245/night × 63% × 365 (~230 days)
€56,338
Platform Fee3%
–€1,690
Management Fee (incl. VAT 21%)20% + VAT
–€13,634
Cleaning~46 stays × €90
–€4,140
Utilities (est. €150/mo)
–€1,800
Insurance
–€400
IBI + Community Fees
–€2,600
Taxable Income
€32,074
IRNR Tax (19%)Modelo 210
–€6,094
Total Costs
–€30,358
Net Result / Year
€25,980
Tax note (IRNR): Spanish withholding tax for EU residents is 19% of net rental income (Modelo 210). Spanish IRNR paid can typically be offset against tax in your home country. Consult a local gestor for precise advice.

Indicative estimates only. Based on AirDNA, Airbtics & Idealista market data (2024–2025). Actual returns depend on property condition, location, season and management quality.