Launch offer — 3 months free free, no card

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

Detached house in Moncarapacho

Olhão · Eastern Algarve ·

€520,000

Asking Price (EUR)

2.2%

True Net Yield (Owner, all-in)

1.2%

True Net Yield (Managed, all-in)

3.7%

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: €22,860/yr
Average Daily Rate: €93
-28.0% vs area baselineImage quality 4/10 (-9%), Portuguese-traditional style (+5%), No pool (-12%), Budget finish (-12%)
Payback Period: 95.1 years
5-yr Capital Value: €602,823
10-yr Capital Value: €698,837
Brixfox Score: 54.4 / 100
Comparable Properties: 7
Data Confidence: 63%
Search Radius: 6 km

True Investment Cost

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

€616,340

+18.5% over asking

Asking price€520,000
IMT — Property transfer tax (investment schedule)€29,430
IS — Stamp duty (0.8%)€4,160
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,800
Total acquisition costs€42,640
Renovation (est. €350/m² × 90 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€31,500
(€22,500–€40,500)
Furnishing & STR launch (3bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,200
All-in investment (incl. renovation & furnishing)€616,340

Gross yield (asking price)

4.4%

True gross yield (all-in)

3.7%

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: 2
Building: 90 m²
Land: 18710 m²
Style: portuguese-traditional
Condition: fair
Energy Certificate: C

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
4.2
Visual Appeal
6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
6.83
Payback Speed
0
STR Suitability
4

Description

Property located in Laranjeiro, Moncarapacho, surrounded by an environment where nature prevails. This magnificent property is completely fenced and has easy access by car to the gate, where we come across a flat, well-kept plot of land with various fruit trees (orange, lemon, tangerine, fig, peach, pear, carob and oli

Location

📍 37.0870°N, 7.7890°W

· Olhão, Algarve, Portugal

View this property on TOP Marques →Listed via Idealista.pt
3-bedroom freehold villa in Olhão — photo 1 of 5
TOP Marques
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 Moncarapacho

Olhão · Eastern Algarve · Ref BF-13476 Source verified · TOP Marques · listed 2 Jun 2026
Asking price · Freehold
$565,217
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
90 m²
Land
18710 m²
True net yield
1.1%
≈ $1,468/mo net after costs & tax
5-yr total return (net + appreciation)
6.5% / yr avg
Payback in ~95 yrs from rent
Brixfox Score 54 · 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

Olhão

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: C
Condition: fair

Description

Property located in Laranjeiro, Moncarapacho, surrounded by an environment where nature prevails. This magnificent property is completely fenced and has easy access by car to the gate, where we come across a flat, well-kept plot of land with various fruit trees (orange, lemon, tangerine, fig, peach, pear, carob and oli

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)
$131/night
50% ($60)Brixfox estimate($131/night)200% ($240)
Occupancy
68%
10%Brixfox estimate(68%)100%

Short-Term Rental

Indicative
Yearly income
$15,680
Likely range $9,409 – $21,952
Airbnb data$131/night · 68% occupancy
Rental income
$131/night · 68% occ.
$30,154
Running costs (20%)
Utilities, cleaning, maintenance
-$6,031
Income tax (10%)
Indonesian rental income tax
-$8,443
Property tax
Annual property tax
-$0
Net income
2.8% ROI
$15,680

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.1%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.7%
2.3%
Fully-managed
1.5%
1.1%
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

4.7%

Annual Revenue

$30,154

Income Tax / yr

$2,638

Payback

95 yrs

True All-In Cost
Asking price$565,217
IMT — transfer tax (non-resident 7.5%)$42,391
Stamp duty (0.8%)$4,522
Notary + registry$2,174
Legal$6,952
Furnishing + STR launch$27,174
All-in cost$648,430

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Olhão.

$2.7M$2.0M$1.4M$682K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $520K
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 25: 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
$633K
+22%
Rental Income
+$77K
Total Position
$709K
+36%
6.4%/yr
Year 10
Capital Value
$770K
+48%
Rental Income
+$165K
Total Position
$935K
+80%
6.0%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$388K
Total Position
$1.5M
+194%
5.5%/yr
Year 30
Capital Value
$1.7M
+224%
Rental Income
+$686K
Total Position
$2.4M
+356%
5.2%/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
Weak
2.8% annual return
Occupancy
Good
68% average occupancy
Nightly Rate
Good
$120 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Strong
18710 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Generous 18710 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 2.8% 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

48% occ.
2.9%
$1,343/mo
58% occ.
3.4%
$1,622/mo
68% occ.
4.0%
$1,900/mo
current
78% occ.
4.6%
$2,178/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.