Launch offer — 3 months free free, no card

Detached house in Santo Estêvão
Detached house in Santo Estêvão — image 2Detached house in Santo Estêvão — image 3Detached house in Santo Estêvão — image 4Detached house in Santo Estêvão — image 5
Grade C+villabudget

Detached house in Santo Estêvão

Tavira · Eastern Algarve ·

€540,000

Asking Price (EUR)

1.1%

True Net Yield (Owner, all-in)

0.4%

True Net Yield (Managed, all-in)

2.3%

True Gross Yield

41%

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: €17,602/yr
Average Daily Rate: €118
-18.0% vs area baselineImage quality 4/10 (-9%), Portuguese-traditional style (+5%), No pool (-12%), Has view (+10%), Budget finish (-12%)
Payback Period: 290.9 years
5-yr Capital Value: €626,008
10-yr Capital Value: €725,715
Brixfox Score: 50.3 / 100
Comparable Properties: 52
Data Confidence: 75%
Search Radius: 6 km

True Investment Cost

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

€749,600

+38.8% over asking

Asking price€540,000
IMT — Property transfer tax (investment schedule)€31,030
IS — Stamp duty (0.8%)€4,320
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,100
Total acquisition costs€44,700
Renovation (est. €900/m² × 166 m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		€149,400
(€116,200–€182,600)
Furnishing & STR launch (1bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€15,500
All-in investment (incl. renovation & furnishing)€749,600

Gross yield (asking price)

3.3%

True gross yield (all-in)

2.3%

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: 1
Bathrooms: 1
Building: 166 m²
Land: 21939 m²
Style: portuguese-traditional
Condition: needs-renovation
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional-tiled-roofsrural-setting

Score Breakdown

ROI
1.36
Visual Appeal
6
Ownership Security
13
Location
9.84
Land & Space
12
Rental Demand
4.09
Payback Speed
0
STR Suitability
4

Description

farm/house of land for sale with 300m2 square possible to build, near Tavira and Santo Estevao / Sitio de Sinagoga, in a very quiet and sought-after area. 144m2 aera bruta privativa com 21 m2 em anexo existante. IMPORTANT: With possibility to build till 300m2 square with a pool! Information after a meeting at the cit

Location

📍 37.1427°N, 7.7091°W

· Tavira, Algarve, Portugal

Visit IAD Portugal →Listed via Idealista.pt
1-bedroom freehold villa in Tavira — photo 1 of 5
IAD Portugal
1-bedroom freehold villa in Tavira — photo 2 of 5
1-bedroom freehold villa in Tavira — photo 3 of 5
1-bedroom freehold villa in Tavira — photo 4 of 5
1-bedroom freehold villa in Tavira — photo 5 of 5

Detached house in Santo Estêvão

Tavira · Eastern Algarve · Ref BF-12855 Source verified · IAD Portugal · listed 3 Jun 2026
Asking price · Freehold
$586,957
View original listing
Ownership
Freehold
Bedrooms
1
Bathrooms
1
Built area
166 m²
Land
21939 m²
True net yield
0.3%
≈ $907/mo net after costs & tax
5-yr total return (net + appreciation)
6.4% / yr avg
Payback in ~291 yrs from rent
Brixfox Score 50 · C+

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

Energy: D
Condition: needs-renovation

Description

farm/house of land for sale with 300m2 square possible to build, near Tavira and Santo Estevao / Sitio de Sinagoga, in a very quiet and sought-after area. 144m2 aera bruta privativa com 21 m2 em anexo existante. IMPORTANT: With possibility to build till 300m2 square with a pool! Information after a meeting at the cit

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)
$166/night
50% ($76)Brixfox estimate($166/night)200% ($305)
Occupancy
41%
10%Brixfox estimate(41%)100%

Short-Term Rental

Indicative
Yearly income
$11,923
Likely range $7,154 – $16,692
Airbnb data$166/night · 41% occupancy
Rental income
$166/night · 41% occ.
$22,929
Running costs (20%)
Utilities, cleaning, maintenance
-$4,586
Income tax (10%)
Indonesian rental income tax
-$6,420
Property tax
Annual property tax
-$0
Net income
2.0% ROI
$11,923

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

0.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
1.6%
1.3%
Fully-managed
0.6%
0.3%
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

3.4%

Annual Revenue

$22,929

Income Tax / yr

$2,007

Payback

—

True All-In Cost
Asking price$586,957
IMT — transfer tax (non-resident 7.5%)$44,022
Stamp duty (0.8%)$4,696
Notary + registry$2,174
Legal$7,220
Furnishing + STR launch$27,174
All-in cost$672,241

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$2.6M$2.0M$1.3M$654K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $540K
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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$657K
+22%
Rental Income
+$58K
Total Position
$715K
+32%
5.8%/yr
Year 10
Capital Value
$799K
+48%
Rental Income
+$126K
Total Position
$925K
+71%
5.5%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$295K
Total Position
$1.5M
+174%
5.2%/yr
Year 30
Capital Value
$1.8M
+224%
Rental Income
+$522K
Total Position
$2.3M
+321%
4.9%/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
Weak
2.0% annual return
Occupancy
Weak
41% average occupancy
Nightly Rate
Good
$153 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Strong
21939 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Generous 21939 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.0% is below 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.
2.2%
$1,060/mo
40% occ.
2.9%
$1,413/mo
current
41% occ.
3.0%
$1,444/mo
current
51% occ.
3.7%
$1,798/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.