Launch offer — 3 months free free, no card

Detached house in Travessa da Fábrica, Centro, Lagos Cidade, Lagos
Detached house in Travessa da Fábrica, Centro, Lagos Cidade, Lagos — image 2Detached house in Travessa da Fábrica, Centro, Lagos Cidade, Lagos — image 3Detached house in Travessa da Fábrica, Centro, Lagos Cidade, Lagos — image 4Detached house in Travessa da Fábrica, Centro, Lagos Cidade, Lagos — image 5
Grade B+villaluxury

Detached house in Travessa da Fábrica, Centro, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€1.9M

Asking Price (EUR)

4.1%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

5.3%

True Gross Yield

64%

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: €114,329/yr
Average Daily Rate: €489
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 33.6 years
5-yr Capital Value: €2.2M
10-yr Capital Value: €2.6M
Brixfox Score: 73.4 / 100
Comparable Properties: 48
Data Confidence: 95%
Search Radius: 2 km

True Investment Cost

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

€2.1M

+12.7% over asking

Asking price€1.9M
IMT — Property transfer tax (investment schedule)€142,500
IS — Stamp duty (0.8%)€15,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€28,500
Total acquisition costs€187,450
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€2.1M

Gross yield (asking price)

6.0%

True gross yield (all-in)

5.3%

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: 3
Building: 295 m²
Land: 790 m²
Style: modern
Condition: new-build
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

cantilevered upper floorinfinity-edge poolfloor-to-ceiling glass wallsopen-plan living

Score Breakdown

ROI
11.43
Visual Appeal
15.6
Ownership Security
13
Location
10.44
Land & Space
11.57
Rental Demand
6.4
Payback Speed
1
STR Suitability
4

Description

Within easy walking distance from the centre of Luz and its beach, this two storey south-facing villa cleverly takes advantage of the sea views from every room. This villa is planned to be completed in 2027 and will boast many luxury extras. Ground Floor: 2 double bedrooms with en-suites & dressing areas; Access to

Location

📍 37.1027°N, 8.6739°W

· Lagos, Algarve, Portugal

Listed by De Brito Properties via Idealista.pt
3-bedroom freehold villa in Lagos — photo 1 of 5
Idealista.pt
3-bedroom freehold villa in Lagos — photo 2 of 5
3-bedroom freehold villa in Lagos — photo 3 of 5
3-bedroom freehold villa in Lagos — photo 4 of 5
3-bedroom freehold villa in Lagos — photo 5 of 5

Detached house in Travessa da Fábrica, Centro, Lagos Cidade, Lagos

Lagos · Western Algarve · Ref BF-1395 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$2,065,217
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
295 m²
Land
790 m²
True net yield
3.0%
≈ $9,610/mo net after costs & tax
5-yr total return (net + appreciation)
9.3% / yr avg
Payback in ~34 yrs from rent
Brixfox Score 73 · 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

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: A
Condition: new-build

Description

Within easy walking distance from the centre of Luz and its beach, this two storey south-facing villa cleverly takes advantage of the sea views from every room. This villa is planned to be completed in 2027 and will boast many luxury extras. Ground Floor: 2 double bedrooms with en-suites & dressing areas; Access to

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)
$690/night
50% ($317)Brixfox estimate($690/night)200% ($1269)
Occupancy
64%
10%Brixfox estimate(64%)100%

Short-Term Rental

Indicative
Yearly income
$77,600
Likely range $46,560 – $108,640
Airbnb data$690/night · 64% occupancy
Rental income
$690/night · 64% occ.
$149,230
Running costs (20%)
Utilities, cleaning, maintenance
-$29,846
Income tax (10%)
Indonesian rental income tax
-$41,785
Property tax
Annual property tax
-$0
Net income
3.8% ROI
$77,600

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

3.0%

on all-in cost of $2,279,348

Scenario
Pre-tax
After-tax
Owner-managed
5.1%
4.5%
Fully-managed
3.5%
3.0%
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

6.5%

Annual Revenue

$149,230

Income Tax / yr

$13,058

Payback

34 yrs

True All-In Cost
Asking price$2,065,217
IMT — transfer tax (non-resident 7.5%)$154,891
Stamp duty (0.8%)$16,522
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,279,348

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$11.0M$8.2M$5.5M$2.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.9M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 20: 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
$2.3M
+22%
Rental Income
+$379K
Total Position
$2.7M
+42%
7.2%/yr
Year 10
Capital Value
$2.8M
+48%
Rental Income
+$818K
Total Position
$3.6M
+91%
6.7%/yr
Year 20
Capital Value
$4.2M
+119%
Rental Income
+$1.9M
Total Position
$6.1M
+220%
6.0%/yr
Year 30
Capital Value
$6.2M
+224%
Rental Income
+$3.4M
Total Position
$9.6M
+403%
5.5%/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
Average
3.8% annual return
Occupancy
Good
64% average occupancy
Nightly Rate
Strong
$634 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
790 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $634 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 790 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.8% 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.
3.8%
$6,464/mo
54% occ.
4.6%
$7,932/mo
64% occ.
5.5%
$9,401/mo
current
74% occ.
6.3%
$10,869/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.