Launch offer — 3 months free free, no card

Detached house in N269-1, 1, Vila de Alcantarilha, Alcantarilha
Detached house in N269-1, 1, Vila de Alcantarilha, Alcantarilha — image 2Detached house in N269-1, 1, Vila de Alcantarilha, Alcantarilha — image 3Detached house in N269-1, 1, Vila de Alcantarilha, Alcantarilha — image 4Detached house in N269-1, 1, Vila de Alcantarilha, Alcantarilha — image 5
Grade Bvillamid-range

Detached house in N269-1, 1, Vila de Alcantarilha, Alcantarilha

Silves · Central Algarve ·

€840,000

Asking Price (EUR)

3.3%

True Net Yield (Owner, all-in)

2.2%

True Net Yield (Managed, all-in)

4.7%

True Gross Yield

38%

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: €45,937/yr
Average Daily Rate: €331
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 46.4 years
5-yr Capital Value: €973,790
10-yr Capital Value: €1.1M
Brixfox Score: 63.6 / 100
Comparable Properties: 8
Data Confidence: 82%
Search Radius: 2 km

True Investment Cost

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

€970,820

+15.6% over asking

Asking price€840,000
IMT — Property transfer tax (investment schedule)€50,400
IS — Stamp duty (0.8%)€6,720
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,600
Total acquisition costs€70,970
Renovation (est. €55/m² × 360 m²)
Light touch-ups — paint, fixtures, deep clean.		€19,800
(€10,800–€28,800)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€970,820

Gross yield (asking price)

5.5%

True gross yield (all-in)

4.7%

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: 4
Building: 360 m²
Land: 3000 m²
Style: portuguese-traditional
Condition: good
Year Built: NaN
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

arched verandastraditional green shutterslarge private pool

Score Breakdown

ROI
8.56
Visual Appeal
12.8
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
3.8
Payback Speed
1
STR Suitability
4

Description

Villa with swimming pool, independent flat and 3,000 m² of land - total privacy just 5 minutes from the beaches. Exclusivity: Groupe Mackay Prestige. If you are looking for space, privacy and versatility in a strategic location in the Algarve, this property offers a rare combination of tranquillity and proximity to th

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

Listed by Groupe Mackay Prestige via Idealista.pt
4-bedroom freehold villa in Silves — photo 1 of 5
Idealista.pt
4-bedroom freehold villa in Silves — photo 2 of 5
4-bedroom freehold villa in Silves — photo 3 of 5
4-bedroom freehold villa in Silves — photo 4 of 5
4-bedroom freehold villa in Silves — photo 5 of 5

Detached house in N269-1, 1, Vila de Alcantarilha, Alcantarilha

Silves · Central Algarve · Ref BF-115 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$913,043
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
360 m²
Land
3000 m²
True net yield
2.2%
≈ $3,510/mo net after costs & tax
5-yr total return (net + appreciation)
7.2% / yr avg
Payback in ~46 yrs from rent
Brixfox Score 64 · 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

Silves

Central Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: NaN
Energy: D
Condition: good

Description

Villa with swimming pool, independent flat and 3,000 m² of land - total privacy just 5 minutes from the beaches. Exclusivity: Groupe Mackay Prestige. If you are looking for space, privacy and versatility in a strategic location in the Algarve, this property offers a rare combination of tranquillity and proximity to th

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)
$465/night
50% ($214)Brixfox estimate($465/night)200% ($856)
Occupancy
38%
10%Brixfox estimate(38%)100%

Short-Term Rental

Indicative
Yearly income
$31,095
Likely range $18,657 – $43,533
Airbnb data$465/night · 38% occupancy
Rental income
$465/night · 38% occ.
$59,798
Running costs (20%)
Utilities, cleaning, maintenance
-$11,960
Income tax (10%)
Indonesian rental income tax
-$16,743
Property tax
Annual property tax
-$0
Net income
3.4% ROI
$31,095

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.2%

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

Scenario
Pre-tax
After-tax
Owner-managed
4.1%
3.6%
Fully-managed
2.7%
2.2%
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

5.8%

Annual Revenue

$59,798

Income Tax / yr

$5,233

Payback

46 yrs

True All-In Cost
Asking price$913,043
IMT — transfer tax (non-resident 7.5%)$68,478
Stamp duty (0.8%)$7,304
Notary + registry$2,174
Legal$11,230
Furnishing + STR launch$27,174
All-in cost$1,029,404

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$4.7M$3.5M$2.3M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $840K
Capital appreciation
Property value growing at +4%/yr based on Silves 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 22: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.0M
+22%
Rental Income
+$152K
Total Position
$1.2M
+40%
6.9%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$328K
Total Position
$1.6M
+87%
6.5%/yr
Year 20
Capital Value
$1.8M
+119%
Rental Income
+$769K
Total Position
$2.6M
+211%
5.8%/yr
Year 30
Capital Value
$2.7M
+224%
Rental Income
+$1.4M
Total Position
$4.1M
+386%
5.4%/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
3.4% annual return
Occupancy
Weak
38% average occupancy
Nightly Rate
Strong
$428 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
3000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $428 — positioned in the top tier
Generous 3000 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
Yield of 3.4% 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.
3.9%
$2,972/mo
40% occ.
5.2%
$3,962/mo
38% occ.
5.0%
$3,767/mo
current
48% occ.
6.3%
$4,758/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.