Launch offer — 3 months free free, no card

Detached house in Rua de Vale Telheiro, Vale Telheiro, São Sebastião
Detached house in Rua de Vale Telheiro, Vale Telheiro, São Sebastião — image 2Detached house in Rua de Vale Telheiro, Vale Telheiro, São Sebastião — image 3Detached house in Rua de Vale Telheiro, Vale Telheiro, São Sebastião — image 4Detached house in Rua de Vale Telheiro, Vale Telheiro, São Sebastião — image 5
Grade Bvillaluxury

Detached house in Rua de Vale Telheiro, Vale Telheiro, São Sebastião

Loulé/Vilamoura · Golden Triangle ·

€3.9M

Asking Price (EUR)

1.3%

True Net Yield (Owner, all-in)

0.8%

True Net Yield (Managed, all-in)

2.1%

True Gross Yield

51%

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: €90,715/yr
Average Daily Rate: €485
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 137.4 years
5-yr Capital Value: €4.5M
10-yr Capital Value: €5.2M
Brixfox Score: 61 / 100
Comparable Properties: 37
Data Confidence: 91%
Search Radius: 2 km

True Investment Cost

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

€4.3M

+11.2% over asking

Asking price€3.9M
IMT — Property transfer tax (investment schedule)€292,500
IS — Stamp duty (0.8%)€31,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€58,500
Total acquisition costs€383,450
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)€4.3M

Gross yield (asking price)

2.3%

True gross yield (all-in)

2.1%

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: 3
Bathrooms: 4
Building: 693 m²
Land: 3360 m²
Style: contemporary
Condition: new-build
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity-edge poolmodern architectural designoutdoor lounge areaspanoramic views

Score Breakdown

ROI
2.92
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.13
Payback Speed
0
STR Suitability
4

Description

Experience the pinnacle of luxury living with this unique villa featuring 3 bedrooms and 3 bathrooms, and over 600 m² of interior space, set on a beautifully landscaped 3,360 m² plot. Perfectly positioned on elevated grounds, it offers 180º panoramic views over the ocean and the rolling hills of Loulé, making it a true haven in the Algarve. The location is unmatched: just 15 km from the prestigious Quinta do Lago, 8 minutes from the brand-new Ombria Golf Resort, 18 minutes from pristine beaches,

Location

📍 37.0770°N, 8.1170°W

· Loulé/Vilamoura, Algarve, Portugal

Visit TA MAISON DE REVE →Listed via Idealista.pt
3-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
TA MAISON DE REVE
3-bedroom freehold villa in Loulé/Vilamoura — photo 2 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 3 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 4 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 5 of 5

Detached house in Rua de Vale Telheiro, Vale Telheiro, São Sebastião

Loulé/Vilamoura · Golden Triangle · Ref BF-21836 Source verified · TA MAISON DE REVE · listed 3 May 2026
Asking price · Freehold
$4,239,130
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
693 m²
Land
3360 m²
True net yield
0.7%
≈ $5,964/mo net after costs & tax
5-yr total return (net + appreciation)
7.6% / yr avg
Payback in ~137 yrs from rent
Brixfox Score 61 · 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

Loulé/Vilamoura

Golden Triangle, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: A+
Condition: new-build

Description

Experience the pinnacle of luxury living with this unique villa featuring 3 bedrooms and 3 bathrooms, and over 600 m² of interior space, set on a beautifully landscaped 3,360 m² plot. Perfectly positioned on elevated grounds, it offers 180º panoramic views over the ocean and the rolling hills of Loulé, making it a true haven in the Algarve. The location is unmatched: just 15 km from the prestigious Quinta do Lago, 8 minutes from the brand-new Ombria Golf Resort, 18 minutes from pristine beaches,

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)
$681/night
50% ($313)Brixfox estimate($681/night)200% ($1254)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Indicative
Yearly income
$61,421
Likely range $36,852 – $85,989
Airbnb data$681/night · 51% occupancy
Rental income
$681/night · 51% occ.
$118,117
Running costs (20%)
Utilities, cleaning, maintenance
-$23,623
Income tax (10%)
Indonesian rental income tax
-$33,073
Property tax
Annual property tax
-$0
Net income
1.4% ROI
$61,421

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

0.7%

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

Scenario
Pre-tax
After-tax
Owner-managed
1.5%
1.3%
Fully-managed
0.9%
0.7%
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

2.5%

Annual Revenue

$118,117

Income Tax / yr

$10,335

Payback

—

True All-In Cost
Asking price$4,239,130
IMT — transfer tax (non-resident 7.5%)$317,935
Stamp duty (0.8%)$33,913
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$4,633,696

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Loulé/Vilamoura.

$17.6M$13.2M$8.8M$4.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $3.9M
Capital appreciation
Property value growing at +4%/yr based on Loulé/Vilamoura 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.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$4.7M
+22%
Rental Income
+$300K
Total Position
$5.0M
+29%
5.3%/yr
Year 10
Capital Value
$5.8M
+48%
Rental Income
+$648K
Total Position
$6.4M
+65%
5.1%/yr
Year 20
Capital Value
$8.5M
+119%
Rental Income
+$1.5M
Total Position
$10.1M
+158%
4.9%/yr
Year 30
Capital Value
$12.6M
+224%
Rental Income
+$2.7M
Total Position
$15.3M
+293%
4.7%/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
Weak
1.4% annual return
Occupancy
Average
51% average occupancy
Nightly Rate
Strong
$627 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
3360 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $627 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 3360 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.4% is below the market average — model your cashflow carefully

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

31% occ.
1.3%
$4,539/mo
41% occ.
1.7%
$5,990/mo
51% occ.
2.1%
$7,441/mo
current
61% occ.
2.5%
$8,892/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.