Launch offer — 3 months free free, no card

Detached house in Rua 5 de Outubro, 1012 g, Luz de Tavira
Detached house in Rua 5 de Outubro, 1012 g, Luz de Tavira — image 2Detached house in Rua 5 de Outubro, 1012 g, Luz de Tavira — image 3Detached house in Rua 5 de Outubro, 1012 g, Luz de Tavira — image 4Detached house in Rua 5 de Outubro, 1012 g, Luz de Tavira — image 5
Grade Avillaluxury

Detached house in Rua 5 de Outubro, 1012 g, Luz de Tavira

Tavira · Eastern Algarve ·

€1.7M

Asking Price (EUR)

8.3%

True Net Yield (Owner, all-in)

6.0%

True Net Yield (Managed, all-in)

9.9%

True Gross Yield

57%

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: €188,373/yr
Average Daily Rate: €900
+26.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Luxury finish (+8%)
Payback Period: 15.7 years
5-yr Capital Value: €1.9M
10-yr Capital Value: €2.2M
Brixfox Score: 84.4 / 100
Comparable Properties: 8
Data Confidence: 78%
Search Radius: 2 km

True Investment Cost

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

€1.9M

+13.6% over asking

Asking price€1.7M
IMT — Property transfer tax (investment schedule)€125,250
IS — Stamp duty (0.8%)€13,360
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€25,050
Total acquisition costs€164,910
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€1.9M

Gross yield (asking price)

11.3%

True gross yield (all-in)

9.9%

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: 5
Building: 543 m²
Land: 6550 m²
Style: modern
Condition: new-build
Year Built: 2026
Energy Certificate: A+
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

glass balconiesflat roof designintegrated outdoor kitchen/bar areainfinity-edge pool

Score Breakdown

ROI
21.7
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.74
Payback Speed
4
STR Suitability
4

Description

Magnificent independent villa with a spectacular sea view! It is a true refuge where comfort, nature, and exclusivity meet in perfect harmony. Located just 3 km from the iconic Praia do Barril, this property offers absolute tranquility without sacrificing proximity to the sea. Set on a large plot of 6,550 m², it has a

Location

📍 37.0870°N, 8.7290°W

· Tavira, Algarve, Portugal

Listed by Urbinvest Algarve via Idealista.pt
4-bedroom freehold villa in Tavira — photo 1 of 5
Idealista.pt
4-bedroom freehold villa in Tavira — photo 2 of 5
4-bedroom freehold villa in Tavira — photo 3 of 5
4-bedroom freehold villa in Tavira — photo 4 of 5
4-bedroom freehold villa in Tavira — photo 5 of 5

Detached house in Rua 5 de Outubro, 1012 g, Luz de Tavira

Tavira · Eastern Algarve · Ref BF-12359 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$1,815,217
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
543 m²
Land
6550 m²
True net yield
6.4%
≈ $17,050/mo net after costs & tax
5-yr total return (net + appreciation)
11.4% / yr avg
Payback in ~16 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

Tavira

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2026
Energy: A+
Condition: new-build

Description

Magnificent independent villa with a spectacular sea view! It is a true refuge where comfort, nature, and exclusivity meet in perfect harmony. Located just 3 km from the iconic Praia do Barril, this property offers absolute tranquility without sacrificing proximity to the sea. Set on a large plot of 6,550 m², it has a

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)
$1,266/night
50% ($582)Brixfox estimate($1,266/night)200% ($2329)
Occupancy
57%
10%Brixfox estimate(57%)100%

Short-Term Rental

Indicative
Yearly income
$127,600
Likely range $76,560 – $178,640
Airbnb data$1,266/night · 57% occupancy
Rental income
$1,266/night · 57% occ.
$245,385
Running costs (20%)
Utilities, cleaning, maintenance
-$49,077
Income tax (10%)
Indonesian rental income tax
-$68,708
Property tax
Annual property tax
-$0
Net income
7.0% ROI
$127,600

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

6.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
10.2%
9.1%
Fully-managed
7.4%
6.3%
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

12.2%

Annual Revenue

$245,385

Income Tax / yr

$21,471

Payback

16 yrs

True All-In Cost
Asking price$1,815,217
IMT — transfer tax (non-resident 7.5%)$136,141
Stamp duty (0.8%)$14,522
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,008,598

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$12.7M$9.5M$6.3M$3.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.7M
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 13: 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
$2.0M
+22%
Rental Income
+$623K
Total Position
$2.7M
+59%
9.7%/yr
Year 10
Capital Value
$2.5M
+48%
Rental Income
+$1.3M
Total Position
$3.8M
+129%
8.6%/yr
Year 20
Capital Value
$3.7M
+119%
Rental Income
+$3.2M
Total Position
$6.8M
+308%
7.3%/yr
Year 30
Capital Value
$5.4M
+224%
Rental Income
+$5.6M
Total Position
$11.0M
+559%
6.5%/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
7.0% annual return
Occupancy
Average
57% average occupancy
Nightly Rate
Strong
$1165 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
6550 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1165 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 6550 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 57% — factor in seasonal gaps

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

37% occ.
6.7%
$10,068/mo
47% occ.
8.4%
$12,764/mo
57% occ.
10.2%
$15,459/mo
current
67% occ.
12.0%
$18,155/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.