Launch offer — 3 months free free, no card

Detached house in Luz de Tavira
Detached house in Luz de Tavira — image 2Detached house in Luz de Tavira — image 3Detached house in Luz de Tavira — image 4Detached house in Luz de Tavira — image 5
Grade Avillaluxury

Detached house in Luz de Tavira

Tavira · Eastern Algarve ·

€1.8M

Asking Price (EUR)

7.5%

True Net Yield (Owner, all-in)

5.5%

True Net Yield (Managed, all-in)

9.1%

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: €185,647/yr
Average Daily Rate: €900
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 17.4 years
5-yr Capital Value: €2.1M
10-yr Capital Value: €2.4M
Brixfox Score: 81.5 / 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.

€2.0M

+13.3% 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 (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€2.0M

Gross yield (asking price)

10.3%

True gross yield (all-in)

9.1%

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: 4
Bathrooms: 4
Building: 472 m²
Land: 16668 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

expansive outdoor living areastraditional tiled roofmultiple terraceslandscaped garden

Score Breakdown

ROI
20.28
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.65
Payback Speed
4
STR Suitability
4

Description

A very well located country house near to Tavira, with spacious and light rooms all finished to an excellent standard. Nothing has been left to chance, a well thought out property providing a comfortable, economic environment for living. Presented in a "like new condition", this magnificent property of 472 m2 is set

Location

📍 37.0870°N, 8.7290°W

· Tavira, Algarve, Portugal

View this property on Russell & Decoz Real Estate →Listed via Idealista.pt
4-bedroom freehold villa in Tavira — photo 1 of 5
Russell & Decoz Real Estate
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 Luz de Tavira

Tavira · Eastern Algarve · Ref BF-12509 Source verified · Russell & Decoz Real Estate · listed 2 Jun 2026
Asking price · Freehold
$1,956,522
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
472 m²
Land
16668 m²
True net yield
5.8%
≈ $16,695/mo net after costs & tax
5-yr total return (net + appreciation)
10.8% / yr avg
Payback in ~17 yrs from rent
Brixfox Score 82 · 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: 2011
Energy: A+
Condition: excellent

Description

A very well located country house near to Tavira, with spacious and light rooms all finished to an excellent standard. Nothing has been left to chance, a well thought out property providing a comfortable, economic environment for living. Presented in a "like new condition", this magnificent property of 472 m2 is set

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
$125,742
Likely range $75,446 – $176,039
Airbnb data$1,266/night · 57% occupancy
Rental income
$1,266/night · 57% occ.
$241,812
Running costs (20%)
Utilities, cleaning, maintenance
-$48,362
Income tax (10%)
Indonesian rental income tax
-$67,707
Property tax
Annual property tax
-$0
Net income
6.4% ROI
$125,742

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

5.8%

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

Scenario
Pre-tax
After-tax
Owner-managed
9.3%
8.3%
Fully-managed
6.7%
5.8%
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

11.2%

Annual Revenue

$241,812

Income Tax / yr

$21,159

Payback

17 yrs

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.

$13.0M$9.8M$6.5M$3.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x 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.
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
$2.2M
+22%
Rental Income
+$614K
Total Position
$2.8M
+56%
9.3%/yr
Year 10
Capital Value
$2.7M
+48%
Rental Income
+$1.3M
Total Position
$4.0M
+122%
8.3%/yr
Year 20
Capital Value
$3.9M
+119%
Rental Income
+$3.1M
Total Position
$7.1M
+292%
7.1%/yr
Year 30
Capital Value
$5.8M
+224%
Rental Income
+$5.5M
Total Position
$11.3M
+530%
6.3%/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
6.4% annual return
Occupancy
Average
57% average occupancy
Nightly Rate
Strong
$1165 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
16668 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 8/10 instagrammability — commands premium nightly rates
Generous 16668 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.
6.0%
$9,844/mo
47% occ.
7.7%
$12,540/mo
57% occ.
9.3%
$15,235/mo
current
67% occ.
11.0%
$17,931/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.