Net result if sold in year 10
+€106,030
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)
2.9%
On your own money
Cash needed at purchase
€265,897
€398,464 incl. yearly shortfalls
Average net cash flow per year
−€13,257
After mortgage payments and tax
Gross yield 5.6%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
€199,960 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 | −€13,592 | €524,895 | €292,709 | €232,186 | €30,974 | −€21,843 | −€18,800 | −€3,923 | −€13,592 |
| 2 | −€13,521 | €551,140 | €285,191 | €265,949 | €31,748 | −€22,389 | −€18,800 | −€4,080 | −€13,521 |
| 3 | −€13,449 | €578,697 | €277,375 | €301,322 | €32,542 | −€22,948 | −€18,800 | −€4,242 | −€13,449 |
| 4 | −€13,376 | €607,632 | €269,248 | €338,384 | €33,355 | −€23,522 | −€18,800 | −€4,409 | −€13,376 |
| 5 | −€13,301 | €638,013 | €260,799 | €377,215 | €34,189 | −€24,110 | −€18,800 | −€4,579 | −€13,301 |
| 6 | −€13,224 | €669,914 | €252,014 | €417,900 | €35,044 | −€24,713 | −€18,800 | −€4,755 | −€13,224 |
| 7 | −€13,146 | €703,410 | €242,880 | €460,530 | €35,920 | −€25,331 | −€18,800 | −€4,935 | −€13,146 |
| 8 | −€13,067 | €738,580 | €233,383 | €505,196 | €36,818 | −€25,964 | −€18,800 | −€5,121 | −€13,067 |
| 9 | −€12,986 | €775,509 | €223,510 | €551,999 | €37,738 | −€26,613 | −€18,800 | −€5,311 | −€12,986 |
| 10 | −€12,904 | €814,284 | €213,245 | €601,040 | €38,682 | −€27,278 | −€18,800 | −€5,507 | −€12,904 |
| Total | −€132,567 | €347,008 | −€244,711 | −€188,002 | −€46,862 | −€132,567 |
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
- €814,284
- Agency fee
- −€49,264
- Plusvalía
- −€2,500
- Capital gains tax
- −€44,782
- Mortgage repayment
- −€213,245
- Net proceeds
- €504,494
For a non-resident seller, the buyer withholds 3% of the price (€24,429) 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 1.5%)
- €57,489
- Notary & land registry
- €1,500
- Lawyer (incl. VAT)
- €6,049
- Mortgage set-up (valuation, gestoría)
- €900
- Total purchase costs
- €65,937
- Down payment
- €199,960
- Mortgage amount
- €299,940
- Total cash needed
- €265,897