Launch offer — 3 months free free, no card

Detached house, Gorjões, 636 -a, Santa Bárbara de Nexe, Faro
Detached house, Gorjões, 636 -a, Santa Bárbara de Nexe, Faro — image 2Detached house, Gorjões, 636 -a, Santa Bárbara de Nexe, Faro — image 3Detached house, Gorjões, 636 -a, Santa Bárbara de Nexe, Faro — image 4Detached house, Gorjões, 636 -a, Santa Bárbara de Nexe, Faro — image 5
Grade B+villamid-range

Detached house, Gorjões, 636 -a, Santa Bárbara de Nexe, Faro

Faro · Eastern Algarve ·

€890,000

Asking Price (EUR)

5.7%

True Net Yield (Owner, all-in)

4.0%

True Net Yield (Managed, all-in)

7.3%

True Gross Yield

46%

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: €73,667/yr
Average Daily Rate: €441
Payback Period: 25.0 years
5-yr Capital Value: €1.0M
10-yr Capital Value: €1.2M
Brixfox Score: 71.6 / 100
Comparable Properties: 5
Data Confidence: 61%
Search Radius: 4 km

True Investment Cost

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

€1.0M

+12.7% over asking

Asking price€890,000
IMT — Property transfer tax (investment schedule)€53,400
IS — Stamp duty (0.8%)€7,120
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€13,350
Total acquisition costs€75,120
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€37,550
All-in investment (incl. renovation & furnishing)€1.0M

Gross yield (asking price)

8.3%

True gross yield (all-in)

7.3%

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: 3
Building: 232 m²
Land: 1022 m²
Style: modern
Condition: excellent
Energy Certificate: B-

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

kitchen island with seatingpendant lighting over islandsubway tile backsplash

Score Breakdown

ROI
15.03
Visual Appeal
12.2
Ownership Security
13
Location
7.8
Land & Space
12
Rental Demand
4.57
Payback Speed
3
STR Suitability
4

Description

Charming single-storey villa, completely renovated, located in the countryside, a few minutes from Santa Bárbara de Nexe, offering tranquillity and privacy. The property is set on a plot of 1,022 m² and has a construction area of 232 m². It has parking for 3 cars, access by automatic gates. The villa includes a bedroo

Location

📍 37.1376°N, 7.9473°W

· Faro, Algarve, Portugal

Visit The Magnólia Properties →Listed via Idealista.pt
4-bedroom freehold villa in Faro — photo 1 of 5
The Magnólia Properties
4-bedroom freehold villa in Faro — photo 2 of 5
4-bedroom freehold villa in Faro — photo 3 of 5
4-bedroom freehold villa in Faro — photo 4 of 5
4-bedroom freehold villa in Faro — photo 5 of 5

Detached house, Gorjões, 636 -a, Santa Bárbara de Nexe, Faro

Faro · Eastern Algarve · Ref BF-11229 Source verified · The Magnólia Properties · listed 2 Jun 2026
Asking price · Freehold
$967,391
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
3
Built area
232 m²
Land
1022 m²
True net yield
4.0%
≈ $6,220/mo net after costs & tax
5-yr total return (net + appreciation)
8.9% / yr avg
Payback in ~25 yrs from rent
Brixfox Score 72 · 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

Faro

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: B-
Condition: excellent

Description

Charming single-storey villa, completely renovated, located in the countryside, a few minutes from Santa Bárbara de Nexe, offering tranquillity and privacy. The property is set on a plot of 1,022 m² and has a construction area of 232 m². It has parking for 3 cars, access by automatic gates. The villa includes a bedroo

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)
$621/night
50% ($286)Brixfox estimate($621/night)200% ($1143)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

Indicative
Yearly income
$49,900
Likely range $29,940 – $69,860
Airbnb data$621/night · 46% occupancy
Rental income
$621/night · 46% occ.
$95,962
Running costs (20%)
Utilities, cleaning, maintenance
-$19,192
Income tax (10%)
Indonesian rental income tax
-$26,869
Property tax
Annual property tax
-$0
Net income
5.2% ROI
$49,900

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

4.0%

on all-in cost of $1,088,932

Scenario
Pre-tax
After-tax
Owner-managed
6.8%
6.1%
Fully-managed
4.8%
4.0%
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

8.8%

Annual Revenue

$95,962

Income Tax / yr

$8,397

Payback

25 yrs

True All-In Cost
Asking price$967,391
IMT — transfer tax (non-resident 7.5%)$72,554
Stamp duty (0.8%)$7,739
Notary + registry$2,174
Legal$11,899
Furnishing + STR launch$27,174
All-in cost$1,088,932

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Faro.

$5.8M$4.4M$2.9M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $890K
Capital appreciation
Property value growing at +4%/yr based on Faro 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 16: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.1M
+22%
Rental Income
+$244K
Total Position
$1.3M
+49%
8.3%/yr
Year 10
Capital Value
$1.3M
+48%
Rental Income
+$526K
Total Position
$1.8M
+107%
7.6%/yr
Year 20
Capital Value
$2.0M
+119%
Rental Income
+$1.2M
Total Position
$3.2M
+258%
6.6%/yr
Year 30
Capital Value
$2.9M
+224%
Rental Income
+$2.2M
Total Position
$5.1M
+470%
6.0%/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
Good
5.2% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Strong
$571 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Strong
1022 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $571 — positioned in the top tier
Generous 1022 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 46% — factor in seasonal gaps

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
4.9%
$3,967/mo
40% occ.
6.6%
$5,289/mo
46% occ.
7.5%
$6,046/mo
current
56% occ.
9.1%
$7,368/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.