Launch offer — 3 months free free, no card

Detached house in Rua da Cerca, 66, Baixa, Olhão
Detached house in Rua da Cerca, 66, Baixa, Olhão — image 2Detached house in Rua da Cerca, 66, Baixa, Olhão — image 3Detached house in Rua da Cerca, 66, Baixa, Olhão — image 4Detached house in Rua da Cerca, 66, Baixa, Olhão — image 5
Grade Avillaluxury

Detached house in Rua da Cerca, 66, Baixa, Olhão

Olhão · Eastern Algarve ·

€365,000

Asking Price (EUR)

10.7%

True Net Yield (Owner, all-in)

7.4%

True Net Yield (Managed, all-in)

13.4%

True Gross Yield

54%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.8 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: €59,092/yr
Average Daily Rate: €298
+11.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Luxury finish (+8%)
Payback Period: 12.8 years
5-yr Capital Value: €423,135
10-yr Capital Value: €490,529
Brixfox Score: 76.1 / 100
Comparable Properties: 22
Data Confidence: 96%
Search Radius: 2 km

True Investment Cost

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

€442,475

+21.2% over asking

Asking price€365,000
IMT — Property transfer tax (investment schedule)€17,030
IS — Stamp duty (0.8%)€2,920
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,475
Total acquisition costs€26,675
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€50,800
All-in investment (incl. renovation & furnishing)€442,475

Gross yield (asking price)

16.2%

True gross yield (all-in)

13.4%

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: 2
Building: 131 m²
Land: 78 m²
Style: contemporary
Condition: excellent
Year Built: NaN
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

slatted wood accent wallsfloating media consolemarble-framed televisionmodern chandelier

Score Breakdown

ROI
24.66
Visual Appeal
14.2
Ownership Security
13
Location
7.8
Land & Space
2.04
Rental Demand
5.44
Payback Speed
5
STR Suitability
4

Description

PROJECT DESIGNED FOR Spacious villa built before 1951, located in downtown Olhão, consisting of 2 floors and a roof terrace, with a large hallway on the ground floor, large living and dining room, kitchen with laundry and access to a backyard, bathroom with shower. The backyard has direct access to the rear street, bei

Location

📍 37.0272°N, 7.8424°W

· Olhão, Algarve, Portugal

Listed by ORBIAL - Soc. Med. Imobiliária via Idealista.pt
3-bedroom freehold villa in Olhão — photo 1 of 5
Idealista.pt
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

Detached house in Rua da Cerca, 66, Baixa, Olhão

Olhão · Eastern Algarve · Ref BF-13367 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$396,739
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
131 m²
Land
78 m²
True net yield
7.8%
≈ $5,130/mo net after costs & tax
5-yr total return (net + appreciation)
13.9% / yr avg
Payback in ~13 yrs from rent
Brixfox Score 76 · A

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: NaN
Energy: D
Condition: excellent

Description

PROJECT DESIGNED FOR Spacious villa built before 1951, located in downtown Olhão, consisting of 2 floors and a roof terrace, with a large hallway on the ground floor, large living and dining room, kitchen with laundry and access to a backyard, bathroom with shower. The backyard has direct access to the rear street, bei

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)
$420/night
50% ($193)Brixfox estimate($420/night)200% ($772)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$40,108
Likely range $24,065 – $56,151
Airbnb data$420/night · 54% occupancy
Rental income
$420/night · 54% occ.
$77,130
Running costs (20%)
Utilities, cleaning, maintenance
-$15,426
Income tax (10%)
Indonesian rental income tax
-$21,597
Property tax
Annual property tax
-$0
Net income
10.1% ROI
$40,108

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

7.8%

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

Scenario
Pre-tax
After-tax
Owner-managed
13.3%
11.8%
Fully-managed
9.3%
7.8%
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

16.6%

Annual Revenue

$77,130

Income Tax / yr

$6,749

Payback

13 yrs

True All-In Cost
Asking price$396,739
IMT — transfer tax (non-resident 7.5%)$29,755
Stamp duty (0.8%)$3,174
Notary + registry$2,174
Legal$4,880
Furnishing + STR launch$27,174
All-in cost$463,897

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Olhão.

$3.4M$2.5M$1.7M$845K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $365K
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 9: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$444K
+22%
Rental Income
+$196K
Total Position
$640K
+75%
11.9%/yr
Year 10
Capital Value
$540K
+48%
Rental Income
+$423K
Total Position
$963K
+164%
10.2%/yr
Year 20
Capital Value
$800K
+119%
Rental Income
+$991K
Total Position
$1.8M
+391%
8.3%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$1.8M
Total Position
$2.9M
+705%
7.2%/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
Strong
10.1% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$386 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
78 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 10.1% — outperforms most villas in this market
Premium nightly rate of $386 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 54% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

34% occ.
9.3%
$3,071/mo
44% occ.
12.0%
$3,965/mo
54% occ.
14.7%
$4,859/mo
current
64% occ.
17.4%
$5,753/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.