Launch offer — 3 months free free, no card

Semi-detached house in Centro, Vila Nova de Cacela
Semi-detached house in Centro, Vila Nova de Cacela — image 2Semi-detached house in Centro, Vila Nova de Cacela — image 3Semi-detached house in Centro, Vila Nova de Cacela — image 4Semi-detached house in Centro, Vila Nova de Cacela — image 5
Grade B+villamid-range

Semi-detached house in Centro, Vila Nova de Cacela

VRSA/Monte Gordo · Eastern Algarve ·

€810,000

Asking Price (EUR)

4.1%

True Net Yield (Owner, all-in)

2.8%

True Net Yield (Managed, all-in)

5.6%

True Gross Yield

64%

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: €52,778/yr
Average Daily Rate: €227
-7.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%)
Payback Period: 35.7 years
5-yr Capital Value: €939,012
10-yr Capital Value: €1.1M
Brixfox Score: 67 / 100
Comparable Properties: 7
Data Confidence: 81%
Search Radius: 2 km

True Investment Cost

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

€934,745

+15.4% over asking

Asking price€810,000
IMT — Property transfer tax (investment schedule)€48,600
IS — Stamp duty (0.8%)€6,480
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,150
Total acquisition costs€68,480
Renovation (est. €55/m² × 243 m²)
Light touch-ups — paint, fixtures, deep clean.		€13,365
(€7,290–€19,440)
Furnishing & STR launch (5bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,900
All-in investment (incl. renovation & furnishing)€934,745

Gross yield (asking price)

6.5%

True gross yield (all-in)

5.6%

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: 5
Bathrooms: 5
Building: 243 m²
Land: 582 m²
Style: portuguese-traditional
Condition: good
Year Built: 1987
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

thatched umbrellasoutdoor dining area with BBQsun loungers

Score Breakdown

ROI
10.8
Visual Appeal
12.2
Ownership Security
13
Location
8.4
Land & Space
11.19
Rental Demand
6.36
Payback Speed
1
STR Suitability
4

Description

Renovated T5 Single-Story House with Heated Pool - Comfort and Quality Living. Just minutes from the stunning beaches and renowned golf courses of the Eastern Algarve, this fully renovated, single-story House offers a modern and comfortable lifestyle with bright interiors and well-designed outdoor spaces. Located just

Location

📍 37.1736°N, 7.5312°W

· VRSA/Monte Gordo, Algarve, Portugal

View this property on SIM Invest →Listed via Idealista.pt
5-bedroom freehold villa in VRSA/Monte Gordo — photo 1 of 5
SIM Invest
5-bedroom freehold villa in VRSA/Monte Gordo — photo 2 of 5
5-bedroom freehold villa in VRSA/Monte Gordo — photo 3 of 5
5-bedroom freehold villa in VRSA/Monte Gordo — photo 4 of 5
5-bedroom freehold villa in VRSA/Monte Gordo — photo 5 of 5

Semi-detached house in Centro, Vila Nova de Cacela

VRSA/Monte Gordo · Eastern Algarve · Ref BF-13725 Source verified · SIM Invest · listed 3 Jun 2026
Asking price · Freehold
$880,435
View original listing
Ownership
Freehold
Bedrooms
5
Bathrooms
5
Built area
243 m²
Land
582 m²
True net yield
2.8%
≈ $4,208/mo net after costs & tax
5-yr total return (net + appreciation)
7.8% / yr avg
Payback in ~36 yrs from rent
Brixfox Score 67 · 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

VRSA/Monte Gordo

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 1987
Energy: D
Condition: good

Description

Renovated T5 Single-Story House with Heated Pool - Comfort and Quality Living. Just minutes from the stunning beaches and renowned golf courses of the Eastern Algarve, this fully renovated, single-story House offers a modern and comfortable lifestyle with bright interiors and well-designed outdoor spaces. Located just

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)
$320/night
50% ($147)Brixfox estimate($320/night)200% ($588)
Occupancy
64%
10%Brixfox estimate(64%)100%

Short-Term Rental

Indicative
Yearly income
$35,751
Likely range $21,451 – $50,051
Airbnb data$320/night · 64% occupancy
Rental income
$320/night · 64% occ.
$68,752
Running costs (20%)
Utilities, cleaning, maintenance
-$13,750
Income tax (10%)
Indonesian rental income tax
-$19,251
Property tax
Annual property tax
-$0
Net income
4.1% ROI
$35,751

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
5.1%
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

6.9%

Annual Revenue

$68,752

Income Tax / yr

$6,016

Payback

36 yrs

True All-In Cost
Asking price$880,435
IMT — transfer tax (non-resident 7.5%)$66,033
Stamp duty (0.8%)$7,043
Notary + registry$2,174
Legal$10,829
Furnishing + STR launch$27,174
All-in cost$993,688

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in VRSA/Monte Gordo.

$4.8M$3.6M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $810K
Capital appreciation
Property value growing at +4%/yr based on VRSA/Monte Gordo 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 19: 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
$985K
+22%
Rental Income
+$175K
Total Position
$1.2M
+43%
7.4%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$377K
Total Position
$1.6M
+95%
6.9%/yr
Year 20
Capital Value
$1.8M
+119%
Rental Income
+$884K
Total Position
$2.7M
+228%
6.1%/yr
Year 30
Capital Value
$2.6M
+224%
Rental Income
+$1.6M
Total Position
$4.2M
+418%
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
4.1% annual return
Occupancy
Good
64% average occupancy
Nightly Rate
Strong
$294 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Strong
582 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $294 — positioned in the top tier
Generous 582 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 4.1% is near 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

44% occ.
4.0%
$2,970/mo
54% occ.
5.0%
$3,651/mo
64% occ.
5.9%
$4,331/mo
current
74% occ.
6.8%
$5,012/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.