Launch offer — 3 months free free, no card

Semi-detached house in Rua Avelino Dias Custódio, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira
Semi-detached house in Rua Avelino Dias Custódio, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 2Semi-detached house in Rua Avelino Dias Custódio, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 3Semi-detached house in Rua Avelino Dias Custódio, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 4Semi-detached house in Rua Avelino Dias Custódio, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 5
Grade Bvillamid-range

Semi-detached house in Rua Avelino Dias Custódio, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira

Tavira · Eastern Algarve ·

€647,000

Asking Price (EUR)

4.4%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

6.1%

True Gross Yield

64%

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: €45,140/yr
Average Daily Rate: €192
-7.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%)
Payback Period: 34.6 years
5-yr Capital Value: €750,050
10-yr Capital Value: €869,514
Brixfox Score: 62.1 / 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.

€745,151

+15.2% over asking

Asking price€647,000
IMT — Property transfer tax (investment schedule)€38,820
IS — Stamp duty (0.8%)€5,176
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,705
Total acquisition costs€54,951
Renovation (est. €55/m² × 200 m²)
Light touch-ups — paint, fixtures, deep clean.		€11,000
(€6,000–€16,000)
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)€745,151

Gross yield (asking price)

7.0%

True gross yield (all-in)

6.1%

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: 3
Building: 200 m²
Land: 200 m²
Style: portuguese-traditional
Condition: good
Year Built: 2008
Energy Certificate: A

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

potted plants lining patiowhite shutterslight wood-look patio flooring

Score Breakdown

ROI
11.12
Visual Appeal
12.2
Ownership Security
13
Location
9.84
Land & Space
4.53
Rental Demand
6.44
Payback Speed
1
STR Suitability
4

Description

T3 House with Pool. Discover this T3 house designed for those who value comfort, space, and quality of life. With excellent sun exposure, this home offers ample and well-distributed areas. It is bright and welcoming, ideal for family moments or entertaining friends. An open-plan kitchen is functional and practical,

Location

📍 37.1270°N, 7.6506°W

· Tavira, Algarve, Portugal

Listed by Land to Sea 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

Semi-detached house in Rua Avelino Dias Custódio, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira

Tavira · Eastern Algarve · Ref BF-12586 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$703,261
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
200 m²
Land
200 m²
True net yield
2.9%
≈ $3,556/mo net after costs & tax
5-yr total return (net + appreciation)
8.7% / yr avg
Payback in ~35 yrs from rent
Brixfox Score 62 · 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: 2008
Energy: A
Condition: good

Description

T3 House with Pool. Discover this T3 house designed for those who value comfort, space, and quality of life. With excellent sun exposure, this home offers ample and well-distributed areas. It is bright and welcoming, ideal for family moments or entertaining friends. An open-plan kitchen is functional and practical,

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)
$270/night
50% ($124)Brixfox estimate($270/night)200% ($497)
Occupancy
64%
10%Brixfox estimate(64%)100%

Short-Term Rental

Indicative
Yearly income
$30,557
Likely range $18,334 – $42,779
Airbnb data$270/night · 64% occupancy
Rental income
$270/night · 64% occ.
$58,763
Running costs (20%)
Utilities, cleaning, maintenance
-$11,753
Income tax (10%)
Indonesian rental income tax
-$16,454
Property tax
Annual property tax
-$0
Net income
4.3% ROI
$30,557

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.9%

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

Scenario
Pre-tax
After-tax
Owner-managed
5.3%
4.7%
Fully-managed
3.5%
2.9%
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

7.3%

Annual Revenue

$58,763

Income Tax / yr

$5,141

Payback

35 yrs

True All-In Cost
Asking price$703,261
IMT — transfer tax (non-resident 7.5%)$52,745
Stamp duty (0.8%)$5,626
Notary + registry$2,174
Legal$8,650
Furnishing + STR launch$27,174
All-in cost$799,629

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$4.0M$3.0M$2.0M$988K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $647K
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 18: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$787K
+22%
Rental Income
+$149K
Total Position
$936K
+45%
7.7%/yr
Year 10
Capital Value
$958K
+48%
Rental Income
+$322K
Total Position
$1.3M
+98%
7.1%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$755K
Total Position
$2.2M
+236%
6.2%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$1.3M
Total Position
$3.4M
+431%
5.7%/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
Average
4.3% annual return
Occupancy
Good
64% average occupancy
Nightly Rate
Strong
$248 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Average
200 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $248 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.3% is near 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

44% occ.
4.4%
$2,552/mo
54% occ.
5.3%
$3,127/mo
64% occ.
6.3%
$3,702/mo
current
74% occ.
7.3%
$4,277/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.