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 Avillabudget

Detached house in Luz de Tavira

Tavira · Eastern Algarve ·

€650,000

Asking Price (EUR)

11.4%

True Net Yield (Owner, all-in)

8.2%

True Net Yield (Managed, all-in)

13.7%

True Gross Yield

54%

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: €105,632/yr
Average Daily Rate: €536
-25.0% vs area baselineImage quality 5/10 (-6%), Portuguese-traditional style (+5%), No pool (-12%), Budget finish (-12%)
Payback Period: 11.4 years
5-yr Capital Value: €753,528
10-yr Capital Value: €873,546
Brixfox Score: 76.5 / 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.

€772,750

+18.9% over asking

Asking price€650,000
IMT — Property transfer tax (investment schedule)€39,000
IS — Stamp duty (0.8%)€5,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,750
Total acquisition costs€55,200
Renovation (est. €350/m² × 120 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€42,000
(€30,000–€54,000)
Furnishing & STR launch (4bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€25,550
All-in investment (incl. renovation & furnishing)€772,750

Gross yield (asking price)

16.3%

True gross yield (all-in)

13.7%

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: 2
Building: 120 m²
Land: 270 m²
Style: portuguese-traditional
Condition: fair
Year Built: 1950
Energy Certificate: F

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

patterned-azulejo-facadecovered-porch

Score Breakdown

ROI
25
Visual Appeal
8.4
Ownership Security
13
Location
8.4
Land & Space
7.32
Rental Demand
5.4
Payback Speed
5
STR Suitability
4

Description

Come and discover this villa, with five rooms, situated in a quiet location, offering the best of the Algarve, sea and Ria Formosa views and proximity combined with the silence and tranquility of the countryside. Located in Arroio, Luz de Tavira, this single-story villa also has several annexes for storage, a garage, a

Location

📍 37.0870°N, 8.7290°W

· Tavira, Algarve, Portugal

View this property on Decisões e Soluções Tavira →Listed via Idealista.pt
4-bedroom freehold villa in Tavira — photo 1 of 5
Decisões e Soluções Tavira
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-12736 Source verified · Decisões e Soluções Tavira · listed 3 May 2026
Asking price · Freehold
$706,522
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
2
Built area
120 m²
Land
270 m²
True net yield
8.8%
≈ $9,529/mo net after costs & tax
5-yr total return (net + appreciation)
14.5% / yr avg
Payback in ~11 yrs from rent
Brixfox Score 77 · 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: 1950
Energy: F
Condition: fair

Description

Come and discover this villa, with five rooms, situated in a quiet location, offering the best of the Algarve, sea and Ria Formosa views and proximity combined with the silence and tranquility of the countryside. Located in Arroio, Luz de Tavira, this single-story villa also has several annexes for storage, a garage, 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)
$754/night
50% ($347)Brixfox estimate($754/night)200% ($1387)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$71,528
Likely range $42,917 – $100,139
Airbnb data$754/night · 54% occupancy
Rental income
$754/night · 54% occ.
$137,554
Running costs (20%)
Utilities, cleaning, maintenance
-$27,511
Income tax (10%)
Indonesian rental income tax
-$38,515
Property tax
Annual property tax
-$0
Net income
10.1% ROI
$71,528

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
14.2%
12.7%
Fully-managed
10.3%
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

17.1%

Annual Revenue

$137,554

Income Tax / yr

$12,036

Payback

11 yrs

True All-In Cost
Asking price$706,522
IMT — transfer tax (non-resident 7.5%)$52,989
Stamp duty (0.8%)$5,652
Notary + registry$2,174
Legal$8,690
Furnishing + STR launch$27,174
All-in cost$803,201

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$6.0M$4.5M$3.0M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $650K
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 9: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$791K
+22%
Rental Income
+$349K
Total Position
$1.1M
+75%
11.9%/yr
Year 10
Capital Value
$962K
+48%
Rental Income
+$754K
Total Position
$1.7M
+164%
10.2%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$1.8M
Total Position
$3.2M
+391%
8.3%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$3.1M
Total Position
$5.2M
+706%
7.2%/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
10.1% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$693 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Average
270 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 10.1% — outperforms most villas in this market
Premium nightly rate of $693 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 54% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

34% occ.
9.3%
$5,457/mo
44% occ.
12.0%
$7,061/mo
54% occ.
14.7%
$8,666/mo
current
64% occ.
17.4%
$10,270/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.