Launch offer — 3 months free free, no card

House in Em516-2, Moncarapacho
House in Em516-2, Moncarapacho — image 2House in Em516-2, Moncarapacho — image 3House in Em516-2, Moncarapacho — image 4House in Em516-2, Moncarapacho — image 5
Grade Bvillamid-range

House in Em516-2, Moncarapacho

Olhão · Eastern Algarve ·

€2.5M

Asking Price (EUR)

0.7%

True Net Yield (Owner, all-in)

0.3%

True Net Yield (Managed, all-in)

1.5%

True Gross Yield

67%

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: €42,774/yr
Average Daily Rate: €174
+18.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 356.7 years
5-yr Capital Value: €2.9M
10-yr Capital Value: €3.4M
Brixfox Score: 59.2 / 100
Comparable Properties: 6
Data Confidence: 65%
Search Radius: 4 km

True Investment Cost

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

€2.8M

+11.9% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€187,425
IS — Stamp duty (0.8%)€19,992
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€37,485
Total acquisition costs€246,152
Renovation (est. €55/m² × 292 m²)
Light touch-ups — paint, fixtures, deep clean.		€16,060
(€8,760–€23,360)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€34,700
All-in investment (incl. renovation & furnishing)€2.8M

Gross yield (asking price)

1.7%

True gross yield (all-in)

1.5%

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: 292 m²
Land: 22730 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large outdoor patiomature palm treesprivate swimming pool

Score Breakdown

ROI
1.12
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
7.03
Payback Speed
0
STR Suitability
4

Description

Set amidst 22,730 sq. m. of beautifully landscaped grounds in Moncarapacho, this exquisite villa offers the perfect fusion of tranquility, luxury, and conveniencejust minutes from Olhão and the Algarve's stunning beaches. Surrounded by over 250 olive trees, 75 palm trees, and exotic fruit trees, the property enjoys a

Location

📍 37.0762°N, 7.7755°W

· Olhão, Algarve, Portugal

Visit Algarve Property Agency →Listed via Idealista.pt
3-bedroom freehold villa in Olhão — photo 1 of 5
Algarve Property Agency
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

House in Em516-2, Moncarapacho

Olhão · Eastern Algarve · Ref BF-13319 Source verified · Algarve Property Agency · listed 3 Jun 2026
Asking price · Freehold
$2,716,304
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
292 m²
Land
22730 m²
True net yield
0.3%
≈ $2,312/mo net after costs & tax
5-yr total return (net + appreciation)
4.9% / yr avg
Payback in ~357 yrs from rent
Brixfox Score 59 · 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

Energy: C
Condition: good

Description

Set amidst 22,730 sq. m. of beautifully landscaped grounds in Moncarapacho, this exquisite villa offers the perfect fusion of tranquility, luxury, and conveniencejust minutes from Olhão and the Algarve's stunning beaches. Surrounded by over 250 olive trees, 75 palm trees, and exotic fruit trees, the property enjoys 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)
$244/night
50% ($112)Brixfox estimate($244/night)200% ($450)
Occupancy
70%
10%Brixfox estimate(70%)100%

Short-Term Rental

Indicative
Yearly income
$30,198
Likely range $18,120 – $42,278
Airbnb data$244/night · 70% occupancy
Rental income
$244/night · 70% occ.
$58,074
Running costs (20%)
Utilities, cleaning, maintenance
-$11,615
Income tax (10%)
Indonesian rental income tax
-$16,261
Property tax
Annual property tax
-$0
Net income
1.1% ROI
$30,198

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
0.9%
0.8%
Fully-managed
0.5%
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

1.9%

Annual Revenue

$58,074

Income Tax / yr

$5,082

Payback

—

True All-In Cost
Asking price$2,716,304
IMT — transfer tax (non-resident 7.5%)$203,723
Stamp duty (0.8%)$21,730
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,984,475

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Olhão.

$10.8M$8.1M$5.4M$2.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $2.5M
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.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.0M
+22%
Rental Income
+$148K
Total Position
$3.2M
+28%
5.0%/yr
Year 10
Capital Value
$3.7M
+48%
Rental Income
+$318K
Total Position
$4.0M
+61%
4.9%/yr
Year 20
Capital Value
$5.5M
+119%
Rental Income
+$747K
Total Position
$6.2M
+149%
4.7%/yr
Year 30
Capital Value
$8.1M
+224%
Rental Income
+$1.3M
Total Position
$9.4M
+277%
4.5%/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
1.1% annual return
Occupancy
Good
70% average occupancy
Nightly Rate
Strong
$225 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
22730 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $225 — positioned in the top tier
Generous 22730 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 1.1% is below the market average — model your cashflow carefully

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

50% occ.
1.2%
$2,618/mo
60% occ.
1.4%
$3,138/mo
70% occ.
1.6%
$3,659/mo
current
80% occ.
1.8%
$4,179/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.