Launch offer — 3 months free free, no card

Detached house in Praia da Luz, Luz
Detached house in Praia da Luz, Luz — image 2Detached house in Praia da Luz, Luz — image 3Detached house in Praia da Luz, Luz — image 4Detached house in Praia da Luz, Luz — image 5
Grade A+villamid-range

Detached house in Praia da Luz, Luz

Lagos · Western Algarve ·

€1.6M

Asking Price (EUR)

9.4%

True Net Yield (Owner, all-in)

6.8%

True Net Yield (Managed, all-in)

11.1%

True Gross Yield

65%

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: €202,914/yr
Average Daily Rate: €855
+3.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%), Has view (+10%)
Payback Period: 13.8 years
5-yr Capital Value: €1.9M
10-yr Capital Value: €2.2M
Brixfox Score: 86.4 / 100
Comparable Properties: 7
Data Confidence: 69%
Search Radius: 4 km

True Investment Cost

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

€1.8M

+14.1% over asking

Asking price€1.6M
IMT — Property transfer tax (investment schedule)€120,000
IS — Stamp duty (0.8%)€12,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€24,000
Total acquisition costs€158,050
Renovation (est. €55/m² × 345 m²)
Light touch-ups — paint, fixtures, deep clean.		€18,975
(€10,350–€27,600)
Furnishing & STR launch (6bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€48,250
All-in investment (incl. renovation & furnishing)€1.8M

Gross yield (asking price)

12.7%

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: 6
Bathrooms: 8
Building: 345 m²
Land: 3400 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

solar panelsoutdoor BBQ area with traditional tilesterraced landscaping

Score Breakdown

ROI
23.5
Visual Appeal
12.2
Ownership Security
13
Location
10.2
Land & Space
12
Rental Demand
6.5
Payback Speed
5
STR Suitability
4

Description

Luzi Homes presents, Detached house consisting of 10 bedrooms, with excellent areas, recently renovated. This excellent house is being used for rental and local accommodation. It is in a quiet area just five minutes from Praia da Luz and 10 minutes from Lagos, with good access. The house consists of 2 floors, baseme

Location

📍 37.0995°N, 8.7367°W

· Lagos, Algarve, Portugal

Listed by Luzi Homes Real Estate & Concièrge, Unipessoal, Lda via Idealista.pt
6-bedroom freehold villa in Lagos — photo 1 of 5
Idealista.pt
6-bedroom freehold villa in Lagos — photo 2 of 5
6-bedroom freehold villa in Lagos — photo 3 of 5
6-bedroom freehold villa in Lagos — photo 4 of 5
6-bedroom freehold villa in Lagos — photo 5 of 5

Detached house in Praia da Luz, Luz

Lagos · Western Algarve · Ref BF-1766 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$1,739,130
Ownership
Freehold
Bedrooms
6
Bathrooms
8
Built area
345 m²
Land
3400 m²
True net yield
7.3%
≈ $18,531/mo net after costs & tax
5-yr total return (net + appreciation)
13.4% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 86 · 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

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: D
Condition: good

Description

Luzi Homes presents, Detached house consisting of 10 bedrooms, with excellent areas, recently renovated. This excellent house is being used for rental and local accommodation. It is in a quiet area just five minutes from Praia da Luz and 10 minutes from Lagos, with good access. The house consists of 2 floors, baseme

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)
$1,203/night
50% ($553)Brixfox estimate($1,203/night)200% ($2214)
Occupancy
65%
10%Brixfox estimate(65%)100%

Short-Term Rental

Indicative
Yearly income
$137,450
Likely range $82,470 – $192,429
Airbnb data$1,203/night · 65% occupancy
Rental income
$1,203/night · 65% occ.
$264,326
Running costs (20%)
Utilities, cleaning, maintenance
-$52,865
Income tax (10%)
Indonesian rental income tax
-$74,011
Property tax
Annual property tax
-$0
Net income
7.9% ROI
$137,450

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

7.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
11.5%
10.3%
Fully-managed
8.4%
7.3%
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

13.7%

Annual Revenue

$264,326

Income Tax / yr

$23,128

Payback

14 yrs

True All-In Cost
Asking price$1,739,130
IMT — transfer tax (non-resident 7.5%)$130,435
Stamp duty (0.8%)$13,913
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,926,196

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$12.9M$9.7M$6.4M$3.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.6M
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 11: 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
$1.9M
+22%
Rental Income
+$671K
Total Position
$2.6M
+64%
10.3%/yr
Year 10
Capital Value
$2.4M
+48%
Rental Income
+$1.4M
Total Position
$3.8M
+139%
9.1%/yr
Year 20
Capital Value
$3.5M
+119%
Rental Income
+$3.4M
Total Position
$6.9M
+331%
7.6%/yr
Year 30
Capital Value
$5.2M
+224%
Rental Income
+$6.0M
Total Position
$11.2M
+600%
6.7%/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
Good
7.9% annual return
Occupancy
Good
65% average occupancy
Nightly Rate
Strong
$1107 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Strong
3400 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1107 — positioned in the top tier
Generous 3400 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
STR zoning not confirmed — verify before purchasing for short-term rental use

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

45% occ.
8.0%
$11,529/mo
55% occ.
9.7%
$14,091/mo
65% occ.
11.5%
$16,652/mo
current
75% occ.
13.3%
$19,214/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.