Launch offer — 3 months free free, no card

Detached house in Rua Central, Santo Estêvão
Detached house in Rua Central, Santo Estêvão — image 2Detached house in Rua Central, Santo Estêvão — image 3Detached house in Rua Central, Santo Estêvão — image 4Detached house in Rua Central, Santo Estêvão — image 5
Grade Bvillamid-range

Detached house in Rua Central, Santo Estêvão

Tavira · Eastern Algarve ·

€1.8M

Asking Price (EUR)

0.9%

True Net Yield (Owner, all-in)

0.4%

True Net Yield (Managed, all-in)

1.8%

True Gross Yield

37%

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: €36,485/yr
Average Daily Rate: €270
+18.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 292.3 years
5-yr Capital Value: €2.1M
10-yr Capital Value: €2.4M
Brixfox Score: 56.1 / 100
Comparable Properties: 14
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.

€2.0M

+11.8% over asking

Asking price€1.8M
IMT — Property transfer tax (investment schedule)€135,000
IS — Stamp duty (0.8%)€14,400
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€27,000
Total acquisition costs€177,650
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€34,700
All-in investment (incl. renovation & furnishing)€2.0M

Gross yield (asking price)

2.0%

True gross yield (all-in)

1.8%

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: 3
Building: 452 m²
Land: 17140 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2011
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

cactus gardencovered terrace with pillarstiled patio

Score Breakdown

ROI
1.36
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
3.7
Payback Speed
0
STR Suitability
4

Description

This large 3 bedroom villa is in a peaceful countryside location yet only a 5 minute drive from the nearest amenities. Stunning views over the countryside and sea. High quality construction with A+ energy certification. In terms of equipment, you can count on underfloor heating with solar energy, solar panels for hot w

Location

📍 37.1262°N, 7.7149°W

· Tavira, Algarve, Portugal

Visit TA MAISON DE REVE →Listed via Idealista.pt
3-bedroom freehold villa in Tavira — photo 1 of 5
TA MAISON DE REVE
3-bedroom freehold villa in Tavira — photo 2 of 5
3-bedroom freehold villa in Tavira — photo 3 of 5
3-bedroom freehold villa in Tavira — photo 4 of 5
3-bedroom freehold villa in Tavira — photo 5 of 5

Detached house in Rua Central, Santo Estêvão

Tavira · Eastern Algarve · Ref BF-12280 Source verified · TA MAISON DE REVE · listed 3 Jun 2026
Asking price · Freehold
$1,956,522
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
452 m²
Land
17140 m²
True net yield
0.3%
≈ $1,961/mo net after costs & tax
5-yr total return (net + appreciation)
5.6% / yr avg
Payback in ~292 yrs from rent
Brixfox Score 56 · 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

Tavira

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2011
Energy: A+
Condition: excellent

Description

This large 3 bedroom villa is in a peaceful countryside location yet only a 5 minute drive from the nearest amenities. Stunning views over the countryside and sea. High quality construction with A+ energy certification. In terms of equipment, you can count on underfloor heating with solar energy, solar panels for hot w

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)
$380/night
50% ($175)Brixfox estimate($380/night)200% ($699)
Occupancy
37%
10%Brixfox estimate(37%)100%

Short-Term Rental

Indicative
Yearly income
$24,705
Likely range $14,823 – $34,587
Airbnb data$380/night · 37% occupancy
Rental income
$380/night · 37% occ.
$47,510
Running costs (20%)
Utilities, cleaning, maintenance
-$9,502
Income tax (10%)
Indonesian rental income tax
-$13,303
Property tax
Annual property tax
-$0
Net income
1.3% ROI
$24,705

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

0.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
1.1%
0.9%
Fully-managed
0.5%
0.3%
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

2.2%

Annual Revenue

$47,510

Income Tax / yr

$4,158

Payback

—

True All-In Cost
Asking price$1,956,522
IMT — transfer tax (non-resident 7.5%)$146,739
Stamp duty (0.8%)$15,652
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,161,630

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$8.0M$6.0M$4.0M$2.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $1.8M
Capital appreciation
Property value growing at +4%/yr based on Tavira 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.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.2M
+22%
Rental Income
+$121K
Total Position
$2.3M
+28%
5.1%/yr
Year 10
Capital Value
$2.7M
+48%
Rental Income
+$261K
Total Position
$2.9M
+62%
5.0%/yr
Year 20
Capital Value
$3.9M
+119%
Rental Income
+$611K
Total Position
$4.6M
+153%
4.8%/yr
Year 30
Capital Value
$5.8M
+224%
Rental Income
+$1.1M
Total Position
$6.9M
+284%
4.6%/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
Weak
1.3% annual return
Occupancy
Weak
37% average occupancy
Nightly Rate
Strong
$350 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
17140 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $350 — positioned in the top tier
Generous 17140 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 1.3% is below 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.
1.5%
$2,428/mo
40% occ.
2.0%
$3,237/mo
37% occ.
1.8%
$2,993/mo
current
47% occ.
2.3%
$3,803/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.