Launch offer — 3 months free free, no card

Detached house in Estrada Cotovia Nn, Serra, Tavira
Detached house in Estrada Cotovia Nn, Serra, Tavira — image 2Detached house in Estrada Cotovia Nn, Serra, Tavira — image 3Detached house in Estrada Cotovia Nn, Serra, Tavira — image 4Detached house in Estrada Cotovia Nn, Serra, Tavira — image 5
Grade A+villamid-range

Detached house in Estrada Cotovia Nn, Serra, Tavira

Tavira · Eastern Algarve ·

€265,000

Asking Price (EUR)

12.8%

True Net Yield (Owner, all-in)

8.8%

True Net Yield (Managed, all-in)

16.1%

True Gross Yield

65%

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: €50,702/yr
Average Daily Rate: €213
+3.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 11.3 years
5-yr Capital Value: €307,208
10-yr Capital Value: €356,138
Brixfox Score: 87.9 / 100
Comparable Properties: 17
Data Confidence: 90%
Search Radius: 2 km

True Investment Cost

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

€314,092

+18.5% over asking

Asking price€265,000
IMT — Property transfer tax (investment schedule)€9,547
IS — Stamp duty (0.8%)€2,120
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,975
Total acquisition costs€16,892
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)€314,092

Gross yield (asking price)

19.1%

True gross yield (all-in)

16.1%

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: 3
Bathrooms: 2
Building: 130 m²
Land: 435 m²
Style: modern
Condition: excellent
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

geometric facadelarge sliding glass doorsintegrated balcony/recessed upper level

Score Breakdown

ROI
25
Visual Appeal
13.6
Ownership Security
13
Location
9.84
Land & Space
10.96
Rental Demand
6.54
Payback Speed
5
STR Suitability
4

Description

3 bedroom detached house, with 130 m² of gross area and land of 435 m², located in a quiet and natural area in Cotovia, just 20 minutes from Tavira and the main beaches of the region. It is a new villa, never inhabited, ideal for permanent residence, holiday home or investment. Main features: - Gross construction are

Location

📍 37.1270°N, 7.6506°W

· Tavira, Algarve, Portugal

Listed by Imojoy Real Estate via Idealista.pt
3-bedroom freehold villa in Tavira — photo 1 of 5
Idealista.pt
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 Estrada Cotovia Nn, Serra, Tavira

Tavira · Eastern Algarve · Ref BF-12358 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$288,043
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
130 m²
Land
435 m²
True net yield
8.8%
≈ $4,354/mo net after costs & tax
5-yr total return (net + appreciation)
16.3% / yr avg
Payback in ~11 yrs from rent
Brixfox Score 88 · 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

Tavira

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: D
Condition: excellent

Description

3 bedroom detached house, with 130 m² of gross area and land of 435 m², located in a quiet and natural area in Cotovia, just 20 minutes from Tavira and the main beaches of the region. It is a new villa, never inhabited, ideal for permanent residence, holiday home or investment. Main features: - Gross construction are

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)
$299/night
50% ($138)Brixfox estimate($299/night)200% ($550)
Occupancy
65%
10%Brixfox estimate(65%)100%

Short-Term Rental

Indicative
Yearly income
$34,350
Likely range $20,610 – $48,090
Airbnb data$299/night · 65% occupancy
Rental income
$299/night · 65% occ.
$66,058
Running costs (20%)
Utilities, cleaning, maintenance
-$13,212
Income tax (10%)
Indonesian rental income tax
-$18,496
Property tax
Annual property tax
-$0
Net income
11.9% ROI
$34,350

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

8.8%

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

Scenario
Pre-tax
After-tax
Owner-managed
15.1%
13.5%
Fully-managed
10.5%
8.8%
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

19.1%

Annual Revenue

$66,058

Income Tax / yr

$5,780

Payback

11 yrs

True All-In Cost
Asking price$288,043
IMT — transfer tax (non-resident 7.5%)$21,603
Stamp duty (0.8%)$2,304
Notary + registry$2,174
Legal$4,011
Furnishing + STR launch$27,174
All-in cost$345,310

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$2.7M$2.0M$1.4M$679K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $265K
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.
Paid back
Year 8: rental income alone has repaid the full purchase price.
2x return
Year 6: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$322K
+22%
Rental Income
+$168K
Total Position
$490K
+85%
13.1%/yr
Year 10
Capital Value
$392K
+48%
Rental Income
+$362K
Total Position
$755K
+185%
11.0%/yr
Year 20
Capital Value
$581K
+119%
Rental Income
+$849K
Total Position
$1.4M
+440%
8.8%/yr
Year 30
Capital Value
$860K
+224%
Rental Income
+$1.5M
Total Position
$2.4M
+792%
7.6%/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
Strong
11.9% annual return
Occupancy
Good
65% average occupancy
Nightly Rate
Strong
$275 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Good
435 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 11.9% — outperforms most villas in this market
Premium nightly rate of $275 — positioned in the top tier
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

45% occ.
12.0%
$2,888/mo
55% occ.
14.7%
$3,525/mo
65% occ.
17.3%
$4,162/mo
current
75% occ.
20.0%
$4,799/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.