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.