Launch offer — 3 months free free, no card

Detached house in Rua da Casa da Audiência, 10, Monte Gordo
Detached house in Rua da Casa da Audiência, 10, Monte Gordo — image 2Detached house in Rua da Casa da Audiência, 10, Monte Gordo — image 3Detached house in Rua da Casa da Audiência, 10, Monte Gordo — image 4Detached house in Rua da Casa da Audiência, 10, Monte Gordo — image 5
Grade Avillamid-range

Detached house in Rua da Casa da Audiência, 10, Monte Gordo

VRSA/Monte Gordo · Eastern Algarve ·

€597,500

Asking Price (EUR)

9.0%

True Net Yield (Owner, all-in)

6.4%

True Net Yield (Managed, all-in)

11.1%

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: €77,071/yr
Average Daily Rate: €313
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 13.6 years
5-yr Capital Value: €692,666
10-yr Capital Value: €802,990
Brixfox Score: 79.2 / 100
Comparable Properties: 6
Data Confidence: 63%
Search Radius: 4 km

True Investment Cost

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

€697,468

+16.7% over asking

Asking price€597,500
IMT — Property transfer tax (investment schedule)€35,630
IS — Stamp duty (0.8%)€4,780
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,963
Total acquisition costs€50,623
Renovation (est. €55/m² × 169 m²)
Light touch-ups — paint, fixtures, deep clean.		€9,295
(€5,070–€13,520)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€697,468

Gross yield (asking price)

12.9%

True gross yield (all-in)

11.1%

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: 4
Bathrooms: 2
Building: 169 m²
Land: 251 m²
Style: portuguese-traditional
Condition: good
Year Built: 2001
Energy Certificate: E
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

red-tiled-roofswhite-washed-exteriorsprivate-poolscoastal-proximity

Score Breakdown

ROI
23.76
Visual Appeal
12.8
Ownership Security
13
Location
7.2
Land & Space
6
Rental Demand
7.42
Payback Speed
5
STR Suitability
4

Description

We present this fully renovated 4-bedroom villa located in a quiet area of Monte Gordo, where comfort, modern design and functionality come together in perfect harmony. With a total area of 164.64 m² and set on a 251 m² plot, this property stands out for its natural light, contemporary lines and high-quality finishes.

Location

📍 37.1821°N, 7.4706°W

· VRSA/Monte Gordo, Algarve, Portugal

Listed by Century 21 Colombo via Idealista.pt
4-bedroom freehold villa in VRSA/Monte Gordo — photo 1 of 5
Idealista.pt
4-bedroom freehold villa in VRSA/Monte Gordo — photo 2 of 5
4-bedroom freehold villa in VRSA/Monte Gordo — photo 3 of 5
4-bedroom freehold villa in VRSA/Monte Gordo — photo 4 of 5
4-bedroom freehold villa in VRSA/Monte Gordo — photo 5 of 5

Detached house in Rua da Casa da Audiência, 10, Monte Gordo

VRSA/Monte Gordo · Eastern Algarve · Ref BF-13763 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$649,457
Ownership
Freehold
Bedrooms
4
Bathrooms
2
Built area
169 m²
Land
251 m²
True net yield
7.4%
≈ $7,512/mo net after costs & tax
5-yr total return (net + appreciation)
12.6% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 79 · 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

VRSA/Monte Gordo

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2001
Energy: E
Condition: good

Description

We present this fully renovated 4-bedroom villa located in a quiet area of Monte Gordo, where comfort, modern design and functionality come together in perfect harmony. With a total area of 164.64 m² and set on a 251 m² plot, this property stands out for its natural light, contemporary lines and high-quality finishes.

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)
$441/night
50% ($203)Brixfox estimate($441/night)200% ($811)
Occupancy
74%
10%Brixfox estimate(74%)100%

Short-Term Rental

Indicative
Yearly income
$57,471
Likely range $34,483 – $80,460
Airbnb data$441/night · 74% occupancy
Rental income
$441/night · 74% occ.
$110,522
Running costs (20%)
Utilities, cleaning, maintenance
-$22,104
Income tax (10%)
Indonesian rental income tax
-$30,946
Property tax
Annual property tax
-$0
Net income
8.8% ROI
$57,471

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

7.4%

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

Scenario
Pre-tax
After-tax
Owner-managed
12.2%
10.9%
Fully-managed
8.7%
7.4%
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

14.9%

Annual Revenue

$110,522

Income Tax / yr

$9,671

Payback

14 yrs

True All-In Cost
Asking price$649,457
IMT — transfer tax (non-resident 7.5%)$48,710
Stamp duty (0.8%)$5,196
Notary + registry$2,174
Legal$7,988
Furnishing + STR launch$27,174
All-in cost$740,698

Growth & Exit Strategy

How your investment grows over time

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

$5.1M$3.8M$2.6M$1.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $598K
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 10: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$727K
+22%
Rental Income
+$281K
Total Position
$1.0M
+69%
11.0%/yr
Year 10
Capital Value
$884K
+48%
Rental Income
+$606K
Total Position
$1.5M
+149%
9.6%/yr
Year 20
Capital Value
$1.3M
+119%
Rental Income
+$1.4M
Total Position
$2.7M
+357%
7.9%/yr
Year 30
Capital Value
$1.9M
+224%
Rental Income
+$2.5M
Total Position
$4.5M
+645%
6.9%/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
8.8% annual return
Occupancy
Good
74% average occupancy
Nightly Rate
Strong
$405 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Average
251 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.8% — outperforms most villas in this market
Premium nightly rate of $405 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Compact plot at 251 m² — limited expansion potential

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

54% occ.
9.4%
$5,087/mo
64% occ.
11.1%
$6,025/mo
74% occ.
12.9%
$6,963/mo
current
84% occ.
14.6%
$7,901/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.