Launch offer — 3 months free free, no card

Detached house in Avenida Paul Harris, Pedra Alçada, Lagos
Detached house in Avenida Paul Harris, Pedra Alçada, Lagos — image 2Detached house in Avenida Paul Harris, Pedra Alçada, Lagos — image 3Detached house in Avenida Paul Harris, Pedra Alçada, Lagos — image 4Detached house in Avenida Paul Harris, Pedra Alçada, Lagos — image 5
Grade B+villaluxury

Detached house in Avenida Paul Harris, Pedra Alçada, Lagos

Lagos · Western Algarve ·

€2.6M

Asking Price (EUR)

2.7%

True Net Yield (Owner, all-in)

1.8%

True Net Yield (Managed, all-in)

3.7%

True Gross Yield

58%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.9 months ago and is currently at 24% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.77, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €109,848/yr
Average Daily Rate: €520
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 54.2 years
5-yr Capital Value: €3.1M
10-yr Capital Value: €3.6M
Brixfox Score: 68 / 100
Comparable Properties: 9
Data Confidence: 79%
Search Radius: 2 km

True Investment Cost

Portuguese transfer tax (IMT) + stamp duty (IS) + notary + registration + legal + renovation + full furnishing & STR launch setup.

€3.0M

+12.2% over asking

Asking price€2.6M
IMT — Property transfer tax (investment schedule)€198,750
IS — Stamp duty (0.8%)€21,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€39,750
Total acquisition costs€260,950
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€3.0M

Gross yield (asking price)

4.2%

True gross yield (all-in)

3.7%

Estimates use Portugal's investment IMT schedule (non-permanent residence). Actual notary & legal vary; budget +€500–1,000 for surveyor, due-diligence and bank-mortgage fees if financing. Renovation cost is a heuristic on property condition × m² — verify with a site visit. Furnishing uses finish-level-tiered rates covering beds, living, kitchen, electronics, AL licence, linens & professional photography. Working capital (2-3 months operating buffer) not included.

Bedrooms: 4
Bathrooms: 7
Building: 385 m²
Land: 1099 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity poollarge format sliding glass doorsintegrated fireplace with bench seatingminimalist kitchen island

Score Breakdown

ROI
7.36
Visual Appeal
15.6
Ownership Security
13
Location
10.44
Land & Space
11.81
Rental Demand
5.79
Payback Speed
0
STR Suitability
4

Description

Discover your dream home in one of the Algarve's most sought-after locations. This brand-new, fully detached 4 bedroom villa is ideally situated in a tranquil, up-and-coming residential area in Lagos, just minutes from the golden sands of Porto de Mós Beach. Set on a generous 1,099 sqm plot, this striking property off

Location

📍 37.1028°N, 8.6731°W

· Lagos, Algarve, Portugal

Listed by Algarve Unique Properties via Idealista.pt
4-bedroom freehold villa in Lagos — photo 1 of 5
Idealista.pt
4-bedroom freehold villa in Lagos — photo 2 of 5
4-bedroom freehold villa in Lagos — photo 3 of 5
4-bedroom freehold villa in Lagos — photo 4 of 5
4-bedroom freehold villa in Lagos — photo 5 of 5

Detached house in Avenida Paul Harris, Pedra Alçada, Lagos

Lagos · Western Algarve · Ref BF-1016 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$2,880,435
Ownership
Freehold
Bedrooms
4
Bathrooms
7
Built area
385 m²
Land
1099 m²
True net yield
1.8%
≈ $8,651/mo net after costs & tax
5-yr total return (net + appreciation)
8.1% / yr avg
Payback in ~54 yrs from rent
Brixfox Score 68 · B+

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

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2025
Energy: A+
Condition: new-build

Description

Discover your dream home in one of the Algarve's most sought-after locations. This brand-new, fully detached 4 bedroom villa is ideally situated in a tranquil, up-and-coming residential area in Lagos, just minutes from the golden sands of Porto de Mós Beach. Set on a generous 1,099 sqm plot, this striking property off

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)
$730/night
50% ($336)Brixfox estimate($730/night)200% ($1344)
Occupancy
58%
10%Brixfox estimate(58%)100%

Short-Term Rental

Indicative
Yearly income
$74,329
Likely range $44,598 – $104,061
Airbnb data$730/night · 58% occupancy
Rental income
$730/night · 58% occ.
$142,940
Running costs (20%)
Utilities, cleaning, maintenance
-$28,588
Income tax (10%)
Indonesian rental income tax
-$40,023
Property tax
Annual property tax
-$0
Net income
2.6% ROI
$74,329

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.8%

Based on area comps — this property's exact location is unconfirmed

Scenario
Pre-tax
After-tax
Owner-managed
3.3%
2.9%
Fully-managed
2.2%
1.8%
After-tax nets ~28% non-resident IRS on AL income (simplified regime). Yields are on the all-in acquisition cost, not the asking price.

Gross Yield

4.5%

Annual Revenue

$142,940

Income Tax / yr

$12,508

Payback

54 yrs

True All-In Cost
Asking price$2,880,435
IMT — transfer tax (non-resident 7.5%)$216,033
Stamp duty (0.8%)$23,043
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$3,162,228

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$13.6M$10.2M$6.8M$3.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.6M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 27: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.2M
+22%
Rental Income
+$363K
Total Position
$3.6M
+35%
6.2%/yr
Year 10
Capital Value
$3.9M
+48%
Rental Income
+$784K
Total Position
$4.7M
+78%
5.9%/yr
Year 20
Capital Value
$5.8M
+119%
Rental Income
+$1.8M
Total Position
$7.6M
+188%
5.4%/yr
Year 30
Capital Value
$8.6M
+224%
Rental Income
+$3.3M
Total Position
$11.8M
+347%
5.1%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 8+ yrs operating 110+ properties managed ~2h guest response

Atlantic Stays Management

Vetted

Alojamento Local management, Lisbon to the Algarve

22%
Management fee
of rental revenue — already in your Managed figures

End-to-end AL management for international owners. We handle the licence, the platforms and the guests so your second home pays for itself.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Alojamento Local (AL) licence handling & renewals
  • SEF/AIMA guest registration & tourist-tax filing
Visit Atlantic Stays Management

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
2.6% annual return
Occupancy
Average
58% average occupancy
Nightly Rate
Strong
$672 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
1099 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $672 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 1099 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.6% is below the market average — model your cashflow carefully

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

38% occ.
2.5%
$5,895/mo
48% occ.
3.1%
$7,451/mo
58% occ.
3.8%
$9,006/mo
current
68% occ.
4.4%
$10,561/mo

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 Portugal may impact actual yields.