Net result if sold in year 10
+€815,650
After all costs, taxes and the mortgage
We could not calculate these assumptions. Change the last value, or reset to the agency defaults.
Annual return (IRR)
3.2%
On your own money
Cash needed at purchase
€1,826,295
€2,665,405 incl. yearly shortfalls
Average net cash flow per year
−€83,911
After mortgage payments and tax
Gross yield 3.6%Net yield 1.3%
Good to know
- Holiday rental needs a tourist licence in the Comunitat Valenciana. Check that this property has one, or can get one, before you count on this income.
- In some years the rental income does not cover the mortgage and costs. Keep a cash reserve for those years.
- VAT of 10% on stays of 30 nights or less is in a decree that still needs approval by the Spanish Congress. You can switch it off under Rental income.
Assumptions
Move any slider. The figures update straight away.
Purchase & financing
Source: From the listing (asking price in the agency's CRM) · checked 20 October 2026
€1,380,000 of own money
Source: Non-resident max loan-to-value: EU 60–70%, non-EU incl. UK 50–60% · checked 20 October 2026
Source: 12-month Euribor 3.2% (Oct 2026) + non-resident spread: 3.9% fixed EU, +0.6 pp non-EU · checked 20 October 2026
Source: Most banks lend non-residents up to 25 years · checked 20 October 2026
Rental income
Source: 4-bed villa with pool in Jávea: €2,600–3,900 a week in peak season; default €3,900 × (price / €1.3M)^0.77, min €500 · checked 20 October 2026
Source: AirDNA Jávea: 62% average occupancy (Sep 2026); split per season is an estimate · checked 20 October 2026
Source: Mid season ≈ 67% of the peak weekly rate · checked 20 October 2026
Source: AirDNA Jávea: 62% average occupancy (Sep 2026); split per season is an estimate · checked 20 October 2026
Source: Low season about £1,400 a week for a 4-bed villa; ≈ 37% of peak · checked 20 October 2026
Source: AirDNA Jávea: 62% average occupancy (Sep 2026); split per season is an estimate · checked 20 October 2026
Source: Agency estimate — adjust (3 weeks of own use, taken from the low season first) · checked 20 October 2026
of gross holiday income
Source: Agency estimate — adjust (channel commission 12%: a mix of Airbnb's host-only fee (~15%) and direct bookings. Cleaning and linen per changeover are charged to guests and passed through, so they are neither income nor cost here) · checked 20 October 2026
VAT on short stays (10%, in force since 8 Oct 2026, pending ratification)
Source: RDL 29/2026: 10% IVA on stays of 30 nights or less from 1 Dec 2026, pending ratification (D-011) · checked 20 October 2026
Source: Jávea long-term rent €11–13/m² a month; default €12/m² built. Without built area: gross yield houses 3.8%, flats 5.0% · checked 20 October 2026
Source: Agency estimate — adjust (long-term vacancy 3–8% by scenario) · checked 20 October 2026
Running costs
of rental income after VAT
Source: Management 15–35% of gross is typical; default 20% + 21% IVA (holiday), 8% + IVA (long-term) · checked 20 October 2026
Source: Xàbia IBI rate 0.85% × estimated cadastral value (no 2026 ordinance found) · checked 20 October 2026
Source: Xàbia rubbish fee €125–273 a year, + €20 per tourist bed place · checked 20 October 2026
Source: Agency estimate — adjust (home insurance €500–900, scaled with the price) · checked 20 October 2026
Source: Agency estimate — adjust (community fees €600–2,400 a year for flats, 0 for a detached villa) · checked 20 October 2026
Source: Agency estimate — adjust (pool service €1,500 a year + garden €1.25 per m² of plot (€600–12,000); flats 0) · checked 20 October 2026
Source: Agency estimate — adjust (utilities €200–550 a month by size; the tenant pays on a long-term let) · checked 20 October 2026
of the property value, each year
Source: Agency estimate — adjust (maintenance reserve 0.5% of the purchase price a year, growing with cost inflation) · checked 20 October 2026
Source: Agency estimate — adjust (gestor / fiscal representative €600 a year; SL accounts and filings €2,500) · checked 20 October 2026
Growth
per year
Source: Scenarios 2% / 5% / 8% a year (D-010). Jávea houses, last 5 years: about +11% a year · checked 20 October 2026
per year
Source: Agency estimate — adjust (rent growth 1.5% / 2.5% / 3.5% a year by scenario) · checked 20 October 2026
per year
Source: Agency estimate — adjust (cost inflation 2.5% a year) · checked 20 October 2026
Exit & tax
Source: Buyer's choice (sell after 5, 10 or 15 years) · checked 20 October 2026
of the sale price, incl. VAT
Source: Agency estimate — adjust (estate agency fee on sale 3–5% + 21% IVA) · checked 20 October 2026
Source: Agency estimate — adjust (plusvalía municipal ≈ 0.5% of the price; depends on the cadastral land value) · checked 20 October 2026
Source: Corporate tax 25% for a holding-only SL (entidad patrimonial, LIS art. 5 and 29, D-012) · checked 20 October 2026
Deduct expenses (2025 court ruling, appeal pending)
Source: Audiencia Nacional allowed deductions for non-EU owners (2025); Supreme Court appeal admitted 15 Jul 2026 · checked 20 October 2026
Value, equity and mortgage
Projection at the end of each year
- Property value
- Equity
- Mortgage balance
Equity = property value minus mortgage, before sale costs and taxes.
Year by year
Swipe sideways to see all columns
| Year | Net cash flow | Value | Mortgage balance | Equity | Gross rental income | Mgmt & ops | Mortgage payments | Tax & VAT | Net cash flow |
|---|---|---|---|---|---|---|---|---|---|
| 1 | −€87,040 | €3,622,500 | €2,020,097 | €1,602,403 | €137,135 | −€79,003 | −€129,747 | −€15,424 | −€87,040 |
| 2 | −€86,383 | €3,803,625 | €1,968,213 | €1,835,412 | €140,563 | −€80,979 | −€129,747 | −€16,221 | −€86,383 |
| 3 | −€85,712 | €3,993,806 | €1,914,269 | €2,079,537 | €144,077 | −€83,003 | −€129,747 | −€17,039 | −€85,712 |
| 4 | −€85,027 | €4,193,497 | €1,858,183 | €2,335,314 | €147,679 | −€85,078 | −€129,747 | −€17,881 | −€85,027 |
| 5 | −€84,327 | €4,403,171 | €1,799,870 | €2,603,301 | €151,371 | −€87,205 | −€129,747 | −€18,746 | −€84,327 |
| 6 | −€83,613 | €4,623,330 | €1,739,242 | €2,884,088 | €155,155 | −€89,385 | −€129,747 | −€19,636 | −€83,613 |
| 7 | −€82,884 | €4,854,496 | €1,676,206 | €3,178,290 | €159,034 | −€91,620 | −€129,747 | −€20,551 | −€82,884 |
| 8 | −€82,139 | €5,097,221 | €1,610,668 | €3,486,553 | €163,010 | −€93,910 | −€129,747 | −€21,492 | −€82,139 |
| 9 | −€81,379 | €5,352,082 | €1,542,528 | €3,809,555 | €167,085 | −€96,258 | −€129,747 | −€22,459 | −€81,379 |
| 10 | −€80,604 | €5,619,686 | €1,471,682 | €4,148,005 | €171,262 | −€98,664 | −€129,747 | −€23,454 | −€80,604 |
| Total | −€839,110 | €1,536,370 | −€885,106 | −€1,297,470 | −€192,904 | −€839,110 |
Gross rental income − mgmt & ops − mortgage payments − tax = net cash flow. Tax includes VAT on short stays and income tax.
If you sell in year 10
- Sale price
- €5,619,686
- Agency fee
- −€339,991
- Plusvalía
- −€17,300
- Capital gains tax
- −€309,658
- Mortgage repayment
- −€1,471,682
- Net proceeds
- €3,481,055
For a non-resident seller, the buyer withholds 3% of the price (€168,591) and pays it to the tax office. You get it back, or it is set against your capital gains tax. It is a timing item, not a cost.
Purchase costs
- VAT + stamp duty (IVA 10% + AJD 1.4%)
- €393,300
- Notary & land registry
- €10,350
- Lawyer (incl. VAT)
- €41,745
- Mortgage set-up (valuation, gestoría)
- €900
- Total purchase costs
- €446,295
- Down payment
- €1,380,000
- Mortgage amount
- €2,070,000
- Total cash needed
- €1,826,295