Launch offer — 3 months free free, no card

Detached house in Estrada do Fojo, Santa Margarida - Bernardinheiro, Tavira
Detached house in Estrada do Fojo, Santa Margarida - Bernardinheiro, Tavira — image 2Detached house in Estrada do Fojo, Santa Margarida - Bernardinheiro, Tavira — image 3Detached house in Estrada do Fojo, Santa Margarida - Bernardinheiro, Tavira — image 4Detached house in Estrada do Fojo, Santa Margarida - Bernardinheiro, Tavira — image 5
Grade B+villaluxury

Detached house in Estrada do Fojo, Santa Margarida - Bernardinheiro, Tavira

Tavira · Eastern Algarve ·

€2.6M

Asking Price (EUR)

3.8%

True Net Yield (Owner, all-in)

2.6%

True Net Yield (Managed, all-in)

4.9%

True Gross Yield

47%

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: €141,500/yr
Average Daily Rate: €822
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 37.0 years
5-yr Capital Value: €3.0M
10-yr Capital Value: €3.5M
Brixfox Score: 70.3 / 100
Comparable Properties: 5
Data Confidence: 59%
Search Radius: 6 km

True Investment Cost

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

€2.9M

+12.2% over asking

Asking price€2.6M
IMT — Property transfer tax (investment schedule)€194,250
IS — Stamp duty (0.8%)€20,720
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€38,850
Total acquisition costs€255,070
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)€2.9M

Gross yield (asking price)

5.5%

True gross yield (all-in)

4.9%

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: 6
Building: 484 m²
Land: 958 m²
Style: contemporary
Condition: new-build
Year Built: 2025
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity-edge poolmultiple outdoor lounge areasglass railingsmarble facade accentsintegrated outdoor kitchen/bar arearooftop terrace

Score Breakdown

ROI
10.49
Visual Appeal
16.6
Ownership Security
13
Location
9.84
Land & Space
10.64
Rental Demand
4.72
Payback Speed
1
STR Suitability
4

Description

Luxurious and sophisticated 4 bedroom villa, under construction, located in Tavira, in the exclusive Quinta do Perogil Urbanization. Modern, elegant and bright, with excellent quality finishes and cutting-edge equipment, it was designed for the total comfort of its owners, both for living indoors and outdoors. The livi

Location

📍 37.1414°N, 7.6676°W

· Tavira, Algarve, Portugal

View this property on RE/MAX Four Seasons →Listed via Idealista.pt
4-bedroom freehold villa in Tavira — photo 1 of 5
RE/MAX Four Seasons
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 Estrada do Fojo, Santa Margarida - Bernardinheiro, Tavira

Tavira · Eastern Algarve · Ref BF-12844 Source verified · RE/MAX Four Seasons · listed 3 Jun 2026
Asking price · Freehold
$2,815,217
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
6
Built area
484 m²
Land
958 m²
True net yield
2.7%
≈ $11,818/mo net after costs & tax
5-yr total return (net + appreciation)
7.7% / yr avg
Payback in ~37 yrs from rent
Brixfox Score 70 · 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: 2025
Energy: A
Condition: new-build

Description

Luxurious and sophisticated 4 bedroom villa, under construction, located in Tavira, in the exclusive Quinta do Perogil Urbanization. Modern, elegant and bright, with excellent quality finishes and cutting-edge equipment, it was designed for the total comfort of its owners, both for living indoors and outdoors. The livi

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)
$1,155/night
50% ($531)Brixfox estimate($1,155/night)200% ($2126)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Indicative
Yearly income
$95,783
Likely range $57,470 – $134,096
Airbnb data$1,155/night · 47% occupancy
Rental income
$1,155/night · 47% occ.
$184,198
Running costs (20%)
Utilities, cleaning, maintenance
-$36,840
Income tax (10%)
Indonesian rental income tax
-$51,575
Property tax
Annual property tax
-$0
Net income
3.4% ROI
$95,783

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.7%

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

Scenario
Pre-tax
After-tax
Owner-managed
4.6%
4.1%
Fully-managed
3.2%
2.7%
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

6.0%

Annual Revenue

$184,198

Income Tax / yr

$16,117

Payback

37 yrs

True All-In Cost
Asking price$2,815,217
IMT — transfer tax (non-resident 7.5%)$211,141
Stamp duty (0.8%)$22,522
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$3,091,598

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$14.5M$10.9M$7.2M$3.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.6M
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 22: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.2M
+22%
Rental Income
+$468K
Total Position
$3.6M
+40%
6.9%/yr
Year 10
Capital Value
$3.8M
+48%
Rental Income
+$1.0M
Total Position
$4.8M
+87%
6.5%/yr
Year 20
Capital Value
$5.7M
+119%
Rental Income
+$2.4M
Total Position
$8.0M
+211%
5.8%/yr
Year 30
Capital Value
$8.4M
+224%
Rental Income
+$4.2M
Total Position
$12.6M
+386%
5.4%/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
3.4% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Strong
$1063 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
958 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1063 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 958 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.4% 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

30% occ.
3.1%
$7,380/mo
40% occ.
4.2%
$9,840/mo
47% occ.
4.9%
$11,603/mo
current
57% occ.
6.0%
$14,063/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.