Launch offer — 3 months free free, no card

Terraced house in Rua Eng. Bandeira Vaz, 31, Conceição e Cabanas de Tavira, Tavira
Terraced house in Rua Eng. Bandeira Vaz, 31, Conceição e Cabanas de Tavira, Tavira — image 2Terraced house in Rua Eng. Bandeira Vaz, 31, Conceição e Cabanas de Tavira, Tavira — image 3Terraced house in Rua Eng. Bandeira Vaz, 31, Conceição e Cabanas de Tavira, Tavira — image 4Terraced house in Rua Eng. Bandeira Vaz, 31, Conceição e Cabanas de Tavira, Tavira — image 5
Grade Cvillabudget

Terraced house in Rua Eng. Bandeira Vaz, 31, Conceição e Cabanas de Tavira, Tavira

Tavira · Eastern Algarve ·

€215,000

Asking Price (EUR)

0.5%

True Net Yield (Owner, all-in)

0.0%

True Net Yield (Managed, all-in)

2.6%

True Gross Yield

33%

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: €7,923/yr
Average Daily Rate: €66
-51.0% vs area baselineImage quality 3/10 (-12%), Dated style (-15%), No pool (-12%), Budget finish (-12%)
Payback Period: 99.0 years
5-yr Capital Value: €249,244
10-yr Capital Value: €288,942
Brixfox Score: 37.6 / 100
Comparable Properties: 42
Data Confidence: 97%
Search Radius: 2 km

True Investment Cost

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

€310,242

+44.3% over asking

Asking price€215,000
IMT — Property transfer tax (investment schedule)€6,047
IS — Stamp duty (0.8%)€1,720
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,225
Total acquisition costs€12,242
Renovation (est. €900/m² × 75 m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		€67,500
(€52,500–€82,500)
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)€310,242

Gross yield (asking price)

3.7%

True gross yield (all-in)

2.6%

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: 75 m²
Style: dated
Condition: needs-renovation
Energy Certificate: C

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
0
Visual Appeal
4
Ownership Security
13
Location
9.84
Land & Space
3.5
Rental Demand
3.28
Payback Speed
0
STR Suitability
4

Description

Description V/1 + 1 type villa Good location with gardens.

Location

📍 37.1417°N, 7.6030°W

· Tavira, Algarve, Portugal

Listed by Jorge Martins sousa via Idealista.pt
1-bedroom freehold villa in Tavira — photo 1 of 5
Idealista.pt
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

Terraced house in Rua Eng. Bandeira Vaz, 31, Conceição e Cabanas de Tavira, Tavira

Tavira · Eastern Algarve · Ref BF-12893 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$233,696
Ownership
Freehold
Bedrooms
1
Bathrooms
1
Built area
75 m²
5-yr total return (net + appreciation)
6.6% / yr avg
Payback in ~99 yrs from rent
Brixfox Score 38 · 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: C
Condition: needs-renovation

Description

Description V/1 + 1 type villa Good location with gardens.

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)
$93/night
50% ($43)Brixfox estimate($93/night)200% ($171)
Occupancy
33%
10%Brixfox estimate(33%)100%

Short-Term Rental

Indicative
Yearly income
$5,367
Likely range $3,221 – $7,514
Airbnb data$93/night · 33% occupancy
Rental income
$93/night · 33% occ.
$10,322
Running costs (20%)
Utilities, cleaning, maintenance
-$2,064
Income tax (10%)
Indonesian rental income tax
-$2,890
Property tax
Annual property tax
-$0
Net income
2.3% ROI
$5,367

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

0.0%

on all-in cost of $286,451

Scenario
Pre-tax
After-tax
Owner-managed
0.7%
0.3%
Fully-managed
0.0%
0.0%
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

3.6%

Annual Revenue

$10,322

Income Tax / yr

$903

Payback

—

True All-In Cost
Asking price$233,696
IMT — transfer tax (non-resident 7.5%)$17,527
Stamp duty (0.8%)$1,870
Notary + registry$2,174
Legal$4,011
Furnishing + STR launch$27,174
All-in cost$286,451

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$1.1M$804K$536K$268K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $215K
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 29: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$262K
+22%
Rental Income
+$26K
Total Position
$288K
+34%
6.0%/yr
Year 10
Capital Value
$318K
+48%
Rental Income
+$57K
Total Position
$375K
+74%
5.7%/yr
Year 20
Capital Value
$471K
+119%
Rental Income
+$133K
Total Position
$604K
+181%
5.3%/yr
Year 30
Capital Value
$697K
+224%
Rental Income
+$235K
Total Position
$932K
+334%
5.0%/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
2.3% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Average
$86 per night
Visual Appeal
Weak
1/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.3% 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.
3.1%
$595/mo
40% occ.
4.1%
$793/mo
33% occ.
3.3%
$650/mo
current
43% occ.
4.4%
$848/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.