Launch offer — 3 months free free, no card

Detached house in Estrada Sem Nome, 116, Burgau - Cabanas Velhas, Budens
Detached house in Estrada Sem Nome, 116, Burgau - Cabanas Velhas, Budens — image 2Detached house in Estrada Sem Nome, 116, Burgau - Cabanas Velhas, Budens — image 3Detached house in Estrada Sem Nome, 116, Burgau - Cabanas Velhas, Budens — image 4Detached house in Estrada Sem Nome, 116, Burgau - Cabanas Velhas, Budens — image 5
Grade B+villaluxury

Detached house in Estrada Sem Nome, 116, Burgau - Cabanas Velhas, Budens

Sagres/Vila do Bispo · Western Algarve ·

€2.5M

Asking Price (EUR)

3.0%

True Net Yield (Owner, all-in)

2.1%

True Net Yield (Managed, all-in)

4.0%

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: €110,815/yr
Average Daily Rate: €450
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 46.8 years
5-yr Capital Value: €2.8M
10-yr Capital Value: €3.3M
Brixfox Score: 69.4 / 100
Comparable Properties: 7
Data Confidence: 69%
Search Radius: 3 km

True Investment Cost

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

€2.8M

+12.4% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€183,750
IS — Stamp duty (0.8%)€19,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€36,750
Total acquisition costs€241,350
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€2.8M

Gross yield (asking price)

4.5%

True gross yield (all-in)

4.0%

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: 5
Building: 603 m²
Land: 1950 m²
Style: contemporary
Condition: excellent
Year Built: 2012
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large curved balconiesmultiple outdoor lounge areasintegrated outdoor kitchen/bar areacircular hot tubterraced landscaping

Score Breakdown

ROI
8.49
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
6.89
Payback Speed
1
STR Suitability
4

Description

With breathtaking panoramic sea views and a prime location just steps away from a golden sandy beach, this property is a luxurious, exclusive, and serene retreat that combines sophistication, privacy, and a genuine connection to nature. This stunning luxury villa is located in the breathtaking Southwest Natural Park, s

Location

📍 37.0740°N, 8.7720°W

· Sagres/Vila do Bispo, Algarve, Portugal

Visit Sunpoint Properties →Listed via Idealista.pt
4-bedroom freehold villa in Sagres/Vila do Bispo — photo 1 of 5
Sunpoint Properties
4-bedroom freehold villa in Sagres/Vila do Bispo — photo 2 of 5
4-bedroom freehold villa in Sagres/Vila do Bispo — photo 3 of 5
4-bedroom freehold villa in Sagres/Vila do Bispo — photo 4 of 5
4-bedroom freehold villa in Sagres/Vila do Bispo — photo 5 of 5

Detached house in Estrada Sem Nome, 116, Burgau - Cabanas Velhas, Budens

Sagres/Vila do Bispo · Western Algarve · Ref BF-2047 Source verified · Sunpoint Properties · listed 2 Jun 2026
Asking price · Freehold
$2,663,043
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
603 m²
Land
1950 m²
True net yield
2.1%
≈ $9,109/mo net after costs & tax
5-yr total return (net + appreciation)
7.8% / yr avg
Payback in ~47 yrs from rent
Brixfox Score 69 · 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

Sagres/Vila do Bispo

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2012
Energy: C
Condition: excellent

Description

With breathtaking panoramic sea views and a prime location just steps away from a golden sandy beach, this property is a luxurious, exclusive, and serene retreat that combines sophistication, privacy, and a genuine connection to nature. This stunning luxury villa is located in the breathtaking Southwest Natural Park, s

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)
$633/night
50% ($291)Brixfox estimate($633/night)200% ($1164)
Occupancy
69%
10%Brixfox estimate(69%)100%

Short-Term Rental

Indicative
Yearly income
$76,589
Likely range $45,953 – $107,225
Airbnb data$633/night · 69% occupancy
Rental income
$633/night · 69% occ.
$147,287
Running costs (20%)
Utilities, cleaning, maintenance
-$29,457
Income tax (10%)
Indonesian rental income tax
-$41,240
Property tax
Annual property tax
-$0
Net income
2.9% ROI
$76,589

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.1%

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

Scenario
Pre-tax
After-tax
Owner-managed
3.7%
3.3%
Fully-managed
2.6%
2.1%
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

5.0%

Annual Revenue

$147,287

Income Tax / yr

$12,888

Payback

47 yrs

True All-In Cost
Asking price$2,663,043
IMT — transfer tax (non-resident 7.5%)$199,728
Stamp duty (0.8%)$21,304
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,926,793

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Sagres/Vila do Bispo.

$13.0M$9.7M$6.5M$3.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.5M
Capital appreciation
Property value growing at +4%/yr based on Sagres/Vila do Bispo 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 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.0M
+22%
Rental Income
+$374K
Total Position
$3.4M
+37%
6.5%/yr
Year 10
Capital Value
$3.6M
+48%
Rental Income
+$808K
Total Position
$4.4M
+81%
6.1%/yr
Year 20
Capital Value
$5.4M
+119%
Rental Income
+$1.9M
Total Position
$7.3M
+196%
5.6%/yr
Year 30
Capital Value
$7.9M
+224%
Rental Income
+$3.4M
Total Position
$11.3M
+361%
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
2.9% annual return
Occupancy
Good
69% average occupancy
Nightly Rate
Strong
$582 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
1950 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $582 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 1950 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.9% is below 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

49% occ.
3.0%
$6,585/mo
59% occ.
3.6%
$7,932/mo
69% occ.
4.2%
$9,280/mo
current
79% occ.
4.8%
$10,627/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.