Launch offer — 3 months free free, no card

Semi-detached house in Rua António de Sousa Guita, Pechão
Semi-detached house in Rua António de Sousa Guita, Pechão — image 2Semi-detached house in Rua António de Sousa Guita, Pechão — image 3Semi-detached house in Rua António de Sousa Guita, Pechão — image 4Semi-detached house in Rua António de Sousa Guita, Pechão — image 5
Grade Bvillamid-range

Semi-detached house in Rua António de Sousa Guita, Pechão

Olhão · Eastern Algarve ·

€1M

Asking Price (EUR)

4.2%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

5.7%

True Gross Yield

55%

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: €63,324/yr
Average Daily Rate: €315
+13.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 35.3 years
5-yr Capital Value: €1.2M
10-yr Capital Value: €1.3M
Brixfox Score: 64.1 / 100
Comparable Properties: 22
Data Confidence: 74%
Search Radius: 6 km

True Investment Cost

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

€1.1M

+11.6% over asking

Asking price€1M
IMT — Property transfer tax (investment schedule)€60,000
IS — Stamp duty (0.8%)€8,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€15,000
Total acquisition costs€84,250
Renovation€0 — move-in ready
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)€1.1M

Gross yield (asking price)

6.3%

True gross yield (all-in)

5.7%

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: 3
Bathrooms: 4
Building: 213 m²
Land: 343 m²
Style: modern
Condition: new-build
Year Built: 2022
Energy Certificate: A
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

flat roof with solar panelswood panel facade accentsintegrated carport

Score Breakdown

ROI
10.94
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
7.64
Rental Demand
5.5
Payback Speed
1
STR Suitability
4

Description

Built in 2022, this modern villa was originally a 4-bedroom home converted into a 3-bedroom by transforming one bedroom into a walk-in closet, offering a contemporary and functional layout in a quiet residential area of Pechão. The open-plan kitchen and living room create a bright, integrated living space. The multipu

Location

📍 37.0591°N, 7.8716°W

· Olhão, Algarve, Portugal

View this property on The Agency Portugal | SON Mediação Imobiliária Lda →Listed via Idealista.pt
3-bedroom freehold villa in Olhão — photo 1 of 5
The Agency Portugal | SON Mediação Imobiliária Lda
3-bedroom freehold villa in Olhão — photo 2 of 5
3-bedroom freehold villa in Olhão — photo 3 of 5
3-bedroom freehold villa in Olhão — photo 4 of 5
3-bedroom freehold villa in Olhão — photo 5 of 5

Semi-detached house in Rua António de Sousa Guita, Pechão

Olhão · Eastern Algarve · Ref BF-13059 Source verified · The Agency Portugal | SON Mediação Imobiliária Lda · listed 3 Jun 2026
Asking price · Freehold
$1,086,957
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
213 m²
Land
343 m²
True net yield
2.8%
≈ $5,123/mo net after costs & tax
5-yr total return (net + appreciation)
7.7% / yr avg
Payback in ~35 yrs from rent
Brixfox Score 64 · 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

Olhão

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2022
Energy: A
Condition: new-build

Description

Built in 2022, this modern villa was originally a 4-bedroom home converted into a 3-bedroom by transforming one bedroom into a walk-in closet, offering a contemporary and functional layout in a quiet residential area of Pechão. The open-plan kitchen and living room create a bright, integrated living space. The multipu

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)
$444/night
50% ($204)Brixfox estimate($444/night)200% ($816)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Indicative
Yearly income
$42,863
Likely range $25,718 – $60,009
Airbnb data$444/night · 55% occupancy
Rental income
$444/night · 55% occ.
$82,429
Running costs (20%)
Utilities, cleaning, maintenance
-$16,486
Income tax (10%)
Indonesian rental income tax
-$23,080
Property tax
Annual property tax
-$0
Net income
3.9% ROI
$42,863

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.8%

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

Scenario
Pre-tax
After-tax
Owner-managed
5.0%
4.5%
Fully-managed
3.4%
2.8%
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

6.8%

Annual Revenue

$82,429

Income Tax / yr

$7,213

Payback

35 yrs

True All-In Cost
Asking price$1,086,957
IMT — transfer tax (non-resident 7.5%)$81,522
Stamp duty (0.8%)$8,696
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,219,891

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Olhão.

$5.9M$4.4M$2.9M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.0M
Capital appreciation
Property value growing at +4%/yr based on Olhão 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 20: 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
$1.2M
+22%
Rental Income
+$209K
Total Position
$1.4M
+43%
7.4%/yr
Year 10
Capital Value
$1.5M
+48%
Rental Income
+$452K
Total Position
$1.9M
+93%
6.8%/yr
Year 20
Capital Value
$2.2M
+119%
Rental Income
+$1.1M
Total Position
$3.3M
+225%
6.1%/yr
Year 30
Capital Value
$3.2M
+224%
Rental Income
+$1.9M
Total Position
$5.1M
+412%
5.6%/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
3.9% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$408 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Good
343 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $408 — 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 3.9% 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

35% occ.
3.6%
$3,304/mo
45% occ.
4.7%
$4,248/mo
55% occ.
5.7%
$5,193/mo
current
65% occ.
6.8%
$6,137/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.