Launch offer — 3 months free free, no card

Detached house in Gambelas, Montenegro
Detached house in Gambelas, Montenegro — image 2Detached house in Gambelas, Montenegro — image 3Detached house in Gambelas, Montenegro — image 4Detached house in Gambelas, Montenegro — image 5
Grade Avillaluxury

Detached house in Gambelas, Montenegro

Faro · Eastern Algarve ·

€1.6M

Asking Price (EUR)

8.5%

True Net Yield (Owner, all-in)

6.2%

True Net Yield (Managed, all-in)

10.1%

True Gross Yield

67%

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: €190,292/yr
Average Daily Rate: €773
+26.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Luxury finish (+8%)
Payback Period: 14.0 years
5-yr Capital Value: €1.9M
10-yr Capital Value: €2.2M
Brixfox Score: 83.6 / 100
Comparable Properties: 14
Data Confidence: 68%
Search Radius: 10 km

True Investment Cost

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

€1.9M

+14.7% over asking

Asking price€1.6M
IMT — Property transfer tax (investment schedule)€123,750
IS — Stamp duty (0.8%)€13,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€24,750
Total acquisition costs€162,950
Renovation€0 — move-in ready
Furnishing & STR launch (6bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€79,850
All-in investment (incl. renovation & furnishing)€1.9M

Gross yield (asking price)

11.5%

True gross yield (all-in)

10.1%

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: 6
Bathrooms: 5
Building: 443 m²
Style: modern
Condition: new-build
Energy Certificate: A
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity-edge poollarge glass facadesminimalist white architectureintegrated outdoor living space

Score Breakdown

ROI
23.3
Visual Appeal
16.6
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
7.32
Payback Speed
5
STR Suitability
4

Description

Luxury T6 Villa with Two Pools — Exclusivity and Contemporary Comfort A unique property where cutting-edge architecture meets absolute comfort. With 443 m² of gross area, this villa stands out for its attention to detail, noble materials, and top-tier technology and efficiency solutions — from a private elevator to sei

Location

📍 37.0436°N, 7.9698°W

· Faro, Algarve, Portugal

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

Detached house in Gambelas, Montenegro

Faro · Eastern Algarve · Ref BF-11559 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$1,793,478
Ownership
Freehold
Bedrooms
6
Bathrooms
5
Built area
443 m²
True net yield
7.2%
≈ $18,855/mo net after costs & tax
5-yr total return (net + appreciation)
11.6% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 84 · 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

Faro

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: A
Condition: new-build

Description

Luxury T6 Villa with Two Pools — Exclusivity and Contemporary Comfort A unique property where cutting-edge architecture meets absolute comfort. With 443 m² of gross area, this villa stands out for its attention to detail, noble materials, and top-tier technology and efficiency solutions — from a private elevator to sei

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)
$1,088/night
50% ($500)Brixfox estimate($1,088/night)200% ($2002)
Occupancy
73%
10%Brixfox estimate(73%)100%

Short-Term Rental

Indicative
Yearly income
$139,893
Likely range $83,936 – $195,850
Airbnb data$1,088/night · 73% occupancy
Rental income
$1,088/night · 73% occ.
$269,025
Running costs (20%)
Utilities, cleaning, maintenance
-$53,805
Income tax (10%)
Indonesian rental income tax
-$75,327
Property tax
Annual property tax
-$0
Net income
7.8% ROI
$139,893

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

7.2%

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

Scenario
Pre-tax
After-tax
Owner-managed
11.4%
10.2%
Fully-managed
8.3%
7.2%
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

13.6%

Annual Revenue

$269,025

Income Tax / yr

$23,540

Payback

14 yrs

True All-In Cost
Asking price$1,793,478
IMT — transfer tax (non-resident 7.5%)$134,511
Stamp duty (0.8%)$14,348
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,985,054

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Faro.

$13.2M$9.9M$6.6M$3.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.6M
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 12: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.0M
+22%
Rental Income
+$683K
Total Position
$2.7M
+63%
10.3%/yr
Year 10
Capital Value
$2.4M
+48%
Rental Income
+$1.5M
Total Position
$3.9M
+137%
9.0%/yr
Year 20
Capital Value
$3.6M
+119%
Rental Income
+$3.5M
Total Position
$7.1M
+329%
7.5%/yr
Year 30
Capital Value
$5.4M
+224%
Rental Income
+$6.1M
Total Position
$11.5M
+595%
6.7%/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
7.8% annual return
Occupancy
Good
73% average occupancy
Nightly Rate
Strong
$1001 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1001 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Compact plot at 0 m² — limited expansion potential

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

53% occ.
8.2%
$12,316/mo
63% occ.
9.8%
$14,632/mo
73% occ.
11.3%
$16,948/mo
current
83% occ.
12.9%
$19,265/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.