Launch offer — 3 months free free, no card

Estate in Falfeira - Monte Funchal, Lagos
Estate in Falfeira - Monte Funchal, Lagos — image 2Estate in Falfeira - Monte Funchal, Lagos — image 3Estate in Falfeira - Monte Funchal, Lagos — image 4Estate in Falfeira - Monte Funchal, Lagos — image 5
Grade Avillamid-range

Estate in Falfeira - Monte Funchal, Lagos

Lagos · Western Algarve ·

€1.6M

Asking Price (EUR)

6.7%

True Net Yield (Owner, all-in)

4.9%

True Net Yield (Managed, all-in)

8.2%

True Gross Yield

66%

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: €150,074/yr
Average Daily Rate: €622
+22.0% vs area baselineModern/contemporary style (+12%), Has pool (0%), Has view (+10%)
Payback Period: 19.6 years
5-yr Capital Value: €1.9M
10-yr Capital Value: €2.2M
Brixfox Score: 80.5 / 100
Comparable Properties: 6
Data Confidence: 66%
Search Radius: 6 km

True Investment Cost

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

€1.8M

+14.0% over asking

Asking price€1.6M
IMT — Property transfer tax (investment schedule)€120,000
IS — Stamp duty (0.8%)€12,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€24,000
Total acquisition costs€158,050
Renovation (est. €55/m² × 367 m²)
Light touch-ups — paint, fixtures, deep clean.		€20,185
(€11,010–€29,360)
Furnishing & STR launch (5bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€45,400
All-in investment (incl. renovation & furnishing)€1.8M

Gross yield (asking price)

9.4%

True gross yield (all-in)

8.2%

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: 5
Bathrooms: 6
Building: 367 m²
Land: 4500 m²
Style: contemporary
Condition: good
Year Built: 2007
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

geometric architecturelandscaped gravel garden with palm treeslarge windows

Score Breakdown

ROI
18.27
Visual Appeal
12.2
Ownership Security
13
Location
10.44
Land & Space
12
Rental Demand
6.61
Payback Speed
4
STR Suitability
4

Description

Unique contemporary villa in Lagos countryside This exceptional countryside villa, located just five minutes from Lagos, boasts sweeping open views from every room. Designed in a contemporary style and built to the highest standards, it offers 267 m² of elegant living space within a total construction of 367 m², set on

Location

📍 37.1028°N, 8.6731°W

· Lagos, Algarve, Portugal

Visit Engel & Völkers Lagos →Listed via Idealista.pt
5-bedroom freehold villa in Lagos — photo 1 of 5
Engel & Völkers Lagos
5-bedroom freehold villa in Lagos — photo 2 of 5
5-bedroom freehold villa in Lagos — photo 3 of 5
5-bedroom freehold villa in Lagos — photo 4 of 5
5-bedroom freehold villa in Lagos — photo 5 of 5

Estate in Falfeira - Monte Funchal, Lagos

Lagos · Western Algarve · Ref BF-1146 Source verified · Engel & Völkers Lagos · listed 2 Jun 2026
Asking price · Freehold
$1,739,130
View original listing
Ownership
Freehold
Bedrooms
5
Bathrooms
6
Built area
367 m²
Land
4500 m²
True net yield
5.1%
≈ $13,309/mo net after costs & tax
5-yr total return (net + appreciation)
11.4% / yr avg
Payback in ~20 yrs from rent
Brixfox Score 81 · A

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: 2007
Energy: B
Condition: good

Description

Unique contemporary villa in Lagos countryside This exceptional countryside villa, located just five minutes from Lagos, boasts sweeping open views from every room. Designed in a contemporary style and built to the highest standards, it offers 267 m² of elegant living space within a total construction of 367 m², set on

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)
$875/night
50% ($402)Brixfox estimate($875/night)200% ($1609)
Occupancy
66%
10%Brixfox estimate(66%)100%

Short-Term Rental

Indicative
Yearly income
$101,639
Likely range $60,983 – $142,293
Airbnb data$875/night · 66% occupancy
Rental income
$875/night · 66% occ.
$195,459
Running costs (20%)
Utilities, cleaning, maintenance
-$39,092
Income tax (10%)
Indonesian rental income tax
-$54,728
Property tax
Annual property tax
-$0
Net income
5.8% ROI
$101,639

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

5.1%

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

Scenario
Pre-tax
After-tax
Owner-managed
8.3%
7.4%
Fully-managed
6.0%
5.1%
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

10.2%

Annual Revenue

$195,459

Income Tax / yr

$17,102

Payback

20 yrs

True All-In Cost
Asking price$1,739,130
IMT — transfer tax (non-resident 7.5%)$130,435
Stamp duty (0.8%)$13,913
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,926,196

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$11.1M$8.3M$5.5M$2.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.6M
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 15: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.9M
+22%
Rental Income
+$496K
Total Position
$2.4M
+53%
8.8%/yr
Year 10
Capital Value
$2.4M
+48%
Rental Income
+$1.1M
Total Position
$3.4M
+115%
8.0%/yr
Year 20
Capital Value
$3.5M
+119%
Rental Income
+$2.5M
Total Position
$6.0M
+276%
6.8%/yr
Year 30
Capital Value
$5.2M
+224%
Rental Income
+$4.4M
Total Position
$9.6M
+502%
6.2%/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
5.8% annual return
Occupancy
Good
66% average occupancy
Nightly Rate
Strong
$805 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Strong
4500 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $805 — positioned in the top tier
Generous 4500 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
STR zoning not confirmed — verify before purchasing for short-term rental use

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

46% occ.
5.9%
$8,590/mo
56% occ.
7.2%
$10,452/mo
66% occ.
8.5%
$12,314/mo
current
76% occ.
9.8%
$14,176/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.