Launch offer — 3 months free free, no card

House in Aldeia de Budens, Budens
House in Aldeia de Budens, Budens — image 2House in Aldeia de Budens, Budens — image 3House in Aldeia de Budens, Budens — image 4House in Aldeia de Budens, Budens — image 5
Grade C+villabudget

House in Aldeia de Budens, Budens

Sagres/Vila do Bispo · Western Algarve ·

€330,000

Asking Price (EUR)

4.2%

True Net Yield (Owner, all-in)

2.6%

True Net Yield (Managed, all-in)

6.1%

True Gross Yield

50%

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: €29,064/yr
Average Daily Rate: €160
-48.0% vs area baselineImage quality 4/10 (-9%), Dated style (-15%), No pool (-12%), Budget finish (-12%)
Payback Period: 32.7 years
5-yr Capital Value: €382,560
10-yr Capital Value: €443,492
Brixfox Score: 53.6 / 100
Comparable Properties: 18
Data Confidence: 93%
Search Radius: 2 km

True Investment Cost

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

€474,920

+43.9% over asking

Asking price€330,000
IMT — Property transfer tax (investment schedule)€14,230
IS — Stamp duty (0.8%)€2,640
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,950
Total acquisition costs€23,070
Renovation (est. €900/m² × 107 m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		€96,300
(€74,900–€117,700)
Furnishing & STR launch (4bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€25,550
All-in investment (incl. renovation & furnishing)€474,920

Gross yield (asking price)

8.8%

True gross yield (all-in)

6.1%

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: 107 m²
Style: dated
Condition: needs-renovation
Year Built: 1984
Energy Certificate: E

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
11.71
Visual Appeal
5.4
Ownership Security
13
Location
8.4
Land & Space
4.14
Rental Demand
4.99
Payback Speed
2
STR Suitability
4

Description

Traditional semi-detached 4 bedroom house in Budens, perfect for those looking for the tranquility of the countryside. The villa is spread over two floors, the ground floor consists of an entrance hall, living room, kitchen with independent direct access to the outside area, two bedrooms, a full bathroom and pantry, wh

Location

📍 37.0090°N, 8.9390°W

· Sagres/Vila do Bispo, Algarve, Portugal

View this property on Zélia Rosa →Listed via Idealista.pt
4-bedroom freehold villa in Sagres/Vila do Bispo — photo 1 of 5
Zélia Rosa
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

House in Aldeia de Budens, Budens

Sagres/Vila do Bispo · Western Algarve · Ref BF-2214 Source verified · Zélia Rosa · listed 2 Jun 2026
Asking price · Freehold
$358,696
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
2
Built area
107 m²
True net yield
3.1%
≈ $2,174/mo net after costs & tax
5-yr total return (net + appreciation)
10.4% / yr avg
Payback in ~33 yrs from rent
Brixfox Score 54 · C+

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: 1984
Energy: E
Condition: needs-renovation

Description

Traditional semi-detached 4 bedroom house in Budens, perfect for those looking for the tranquility of the countryside. The villa is spread over two floors, the ground floor consists of an entrance hall, living room, kitchen with independent direct access to the outside area, two bedrooms, a full bathroom and pantry, wh

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)
$225/night
50% ($103)Brixfox estimate($225/night)200% ($413)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Indicative
Yearly income
$19,683
Likely range $11,810 – $27,557
Airbnb data$225/night · 50% occupancy
Rental income
$225/night · 50% occ.
$37,852
Running costs (20%)
Utilities, cleaning, maintenance
-$7,570
Income tax (10%)
Indonesian rental income tax
-$10,599
Property tax
Annual property tax
-$0
Net income
5.5% ROI
$19,683

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

3.1%

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

Scenario
Pre-tax
After-tax
Owner-managed
6.2%
5.4%
Fully-managed
3.9%
3.1%
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

9.0%

Annual Revenue

$37,852

Income Tax / yr

$3,312

Payback

33 yrs

True All-In Cost
Asking price$358,696
IMT — transfer tax (non-resident 7.5%)$26,902
Stamp duty (0.8%)$2,870
Notary + registry$2,174
Legal$4,412
Furnishing + STR launch$27,174
All-in cost$422,227

Growth & Exit Strategy

How your investment grows over time

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

$2.2M$1.7M$1.1M$555K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $330K
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 15: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$401K
+22%
Rental Income
+$96K
Total Position
$498K
+51%
8.6%/yr
Year 10
Capital Value
$488K
+48%
Rental Income
+$208K
Total Position
$696K
+111%
7.7%/yr
Year 20
Capital Value
$723K
+119%
Rental Income
+$487K
Total Position
$1.2M
+267%
6.7%/yr
Year 30
Capital Value
$1.1M
+224%
Rental Income
+$862K
Total Position
$1.9M
+485%
6.1%/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
5.5% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Strong
$207 per night
Visual Appeal
Weak
2/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $207 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 50% — factor in seasonal gaps

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
4.8%
$1,435/mo
40% occ.
6.4%
$1,913/mo
50% occ.
8.0%
$2,385/mo
current
60% occ.
9.6%
$2,863/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.