Launch offer — 3 months free free, no card

Detached house in Rua Gaspar Leão, Alto Rodes, Faro
Detached house in Rua Gaspar Leão, Alto Rodes, Faro — image 2Detached house in Rua Gaspar Leão, Alto Rodes, Faro — image 3Detached house in Rua Gaspar Leão, Alto Rodes, Faro — image 4Detached house in Rua Gaspar Leão, Alto Rodes, Faro — image 5
Grade C+villamid-range

Detached house in Rua Gaspar Leão, Alto Rodes, Faro

Faro · Eastern Algarve ·

€750,000

Asking Price (EUR)

4.2%

True Net Yield (Owner, all-in)

2.8%

True Net Yield (Managed, all-in)

5.8%

True Gross Yield

48%

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: €48,958/yr
Average Daily Rate: €280
Payback Period: 36.5 years
5-yr Capital Value: €869,456
10-yr Capital Value: €1.0M
Brixfox Score: 54.5 / 100
Comparable Properties: 21
Data Confidence: 95%
Search Radius: 2 km

True Investment Cost

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

€845,700

+12.8% over asking

Asking price€750,000
IMT — Property transfer tax (investment schedule)€45,000
IS — Stamp duty (0.8%)€6,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,250
Total acquisition costs€63,500
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€845,700

Gross yield (asking price)

6.5%

True gross yield (all-in)

5.8%

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: 3
Bathrooms: 4
Building: 180 m²
Land: 90 m²
Style: contemporary
Condition: new-build
Energy Certificate: A

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

balconymodern facade

Score Breakdown

ROI
10.59
Visual Appeal
11.2
Ownership Security
13
Location
7.8
Land & Space
2.11
Rental Demand
4.79
Payback Speed
1
STR Suitability
4

Description

Wonderful T3 House under Construction in the Center of Faro. Close proximity to all Services, Commerce, Hospital, and the University of Algarve. The house features Generous Areas, High-Quality Construction, Materials, Finishes, and Equipment (choice of materials possible). The house comprises: Lower floor: - Open-p

Location

📍 37.0248°N, 7.9350°W

· Faro, Algarve, Portugal

Listed by RedeReal Loulé via Idealista.pt
3-bedroom freehold villa in Faro — photo 1 of 5
Idealista.pt
3-bedroom freehold villa in Faro — photo 2 of 5
3-bedroom freehold villa in Faro — photo 3 of 5
3-bedroom freehold villa in Faro — photo 4 of 5
3-bedroom freehold villa in Faro — photo 5 of 5

Detached house in Rua Gaspar Leão, Alto Rodes, Faro

Faro · Eastern Algarve · Ref BF-11454 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$815,217
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
180 m²
Land
90 m²
True net yield
2.7%
≈ $3,868/mo net after costs & tax
5-yr total return (net + appreciation)
7.8% / yr avg
Payback in ~36 yrs from rent
Brixfox Score 55 · C+

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: A
Condition: new-build

Description

Wonderful T3 House under Construction in the Center of Faro. Close proximity to all Services, Commerce, Hospital, and the University of Algarve. The house features Generous Areas, High-Quality Construction, Materials, Finishes, and Equipment (choice of materials possible). The house comprises: Lower floor: - Open-p

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)
$394/night
50% ($181)Brixfox estimate($394/night)200% ($725)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Indicative
Yearly income
$33,156
Likely range $19,893 – $46,417
Airbnb data$394/night · 48% occupancy
Rental income
$394/night · 48% occ.
$63,761
Running costs (20%)
Utilities, cleaning, maintenance
-$12,752
Income tax (10%)
Indonesian rental income tax
-$17,853
Property tax
Annual property tax
-$0
Net income
4.1% ROI
$33,156

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

2.7%

on all-in cost of $922,255

Scenario
Pre-tax
After-tax
Owner-managed
5.0%
4.4%
Fully-managed
3.4%
2.7%
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

6.9%

Annual Revenue

$63,761

Income Tax / yr

$5,579

Payback

36 yrs

True All-In Cost
Asking price$815,217
IMT — transfer tax (non-resident 7.5%)$61,141
Stamp duty (0.8%)$6,522
Notary + registry$2,174
Legal$10,027
Furnishing + STR launch$27,174
All-in cost$922,255

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Faro.

$4.5M$3.3M$2.2M$1.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $750K
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 19: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$912K
+22%
Rental Income
+$162K
Total Position
$1.1M
+43%
7.5%/yr
Year 10
Capital Value
$1.1M
+48%
Rental Income
+$350K
Total Position
$1.5M
+95%
6.9%/yr
Year 20
Capital Value
$1.6M
+119%
Rental Income
+$820K
Total Position
$2.5M
+228%
6.1%/yr
Year 30
Capital Value
$2.4M
+224%
Rental Income
+$1.5M
Total Position
$3.9M
+418%
5.6%/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
Average
4.1% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$363 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Weak
90 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $363 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.1% is near 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

30% occ.
3.7%
$2,517/mo
40% occ.
4.9%
$3,356/mo
48% occ.
5.9%
$4,017/mo
current
58% occ.
7.1%
$4,856/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.