Launch offer — 3 months free free, no card

Terraced house in Rua 25 de Abril, 34, Vila do Bispo e Raposeira
Terraced house in Rua 25 de Abril, 34, Vila do Bispo e Raposeira — image 2Terraced house in Rua 25 de Abril, 34, Vila do Bispo e Raposeira — image 3Terraced house in Rua 25 de Abril, 34, Vila do Bispo e Raposeira — image 4Terraced house in Rua 25 de Abril, 34, Vila do Bispo e Raposeira — image 5
Grade C+villabudget

Terraced house in Rua 25 de Abril, 34, Vila do Bispo e Raposeira

Sagres/Vila do Bispo · Western Algarve ·

€430,000

Asking Price (EUR)

3.4%

True Net Yield (Owner, all-in)

2.1%

True Net Yield (Managed, all-in)

5.1%

True Gross Yield

56%

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: €28,372/yr
Average Daily Rate: €139
-25.0% vs area baselineImage quality 5/10 (-6%), Portuguese-traditional style (+5%), No pool (-12%), Budget finish (-12%)
Payback Period: 46.6 years
5-yr Capital Value: €498,488
10-yr Capital Value: €577,884
Brixfox Score: 53 / 100
Comparable Properties: 5
Data Confidence: 78%
Search Radius: 3 km

True Investment Cost

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

€554,020

+28.8% over asking

Asking price€430,000
IMT — Property transfer tax (investment schedule)€22,230
IS — Stamp duty (0.8%)€3,440
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,450
Total acquisition costs€33,370
Renovation (est. €350/m² × 186 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€65,100
(€46,500–€83,700)
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)€554,020

Gross yield (asking price)

6.6%

True gross yield (all-in)

5.1%

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: 3
Building: 186 m²
Style: portuguese-traditional
Condition: fair
Energy Certificate: F

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

blue window/door framestraditional roof tiles

Score Breakdown

ROI
8.49
Visual Appeal
6.8
Ownership Security
13
Location
8.4
Land & Space
5.72
Rental Demand
5.61
Payback Speed
1
STR Suitability
4

Description

House with an area of 186.5 m2, located in Vila do Bispo and consisting of 2 floors with independent entrances. The house has 4 bedrooms, 3 bathrooms, equipped kitchen, pantry, 1 large and spacious living room with plenty of natural light. It is located close to several services, such as restaurants, supermarkets, scho

Location

📍 37.0820°N, 8.9109°W

· Sagres/Vila do Bispo, Algarve, Portugal

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

Terraced house in Rua 25 de Abril, 34, Vila do Bispo e Raposeira

Sagres/Vila do Bispo · Western Algarve · Ref BF-2249 Source verified · SW Places · listed 3 Jun 2026
Asking price · Freehold
$467,391
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
3
Built area
186 m²
True net yield
2.1%
≈ $2,041/mo net after costs & tax
5-yr total return (net + appreciation)
9.0% / yr avg
Payback in ~47 yrs from rent
Brixfox Score 53 · 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

Energy: F
Condition: fair

Description

House with an area of 186.5 m2, located in Vila do Bispo and consisting of 2 floors with independent entrances. The house has 4 bedrooms, 3 bathrooms, equipped kitchen, pantry, 1 large and spacious living room with plenty of natural light. It is located close to several services, such as restaurants, supermarkets, scho

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)
$195/night
50% ($90)Brixfox estimate($195/night)200% ($359)
Occupancy
56%
10%Brixfox estimate(56%)100%

Short-Term Rental

Indicative
Yearly income
$19,213
Likely range $11,528 – $26,899
Airbnb data$195/night · 56% occupancy
Rental income
$195/night · 56% occ.
$36,949
Running costs (20%)
Utilities, cleaning, maintenance
-$7,390
Income tax (10%)
Indonesian rental income tax
-$10,346
Property tax
Annual property tax
-$0
Net income
4.1% ROI
$19,213

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
4.5%
3.9%
Fully-managed
2.7%
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

6.8%

Annual Revenue

$36,949

Income Tax / yr

$3,233

Payback

47 yrs

True All-In Cost
Asking price$467,391
IMT — transfer tax (non-resident 7.5%)$35,054
Stamp duty (0.8%)$3,739
Notary + registry$2,174
Legal$5,749
Furnishing + STR launch$27,174
All-in cost$541,282

Growth & Exit Strategy

How your investment grows over time

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

$2.6M$1.9M$1.3M$643K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $430K
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 19: 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
$523K
+22%
Rental Income
+$94K
Total Position
$617K
+43%
7.5%/yr
Year 10
Capital Value
$637K
+48%
Rental Income
+$203K
Total Position
$839K
+95%
6.9%/yr
Year 20
Capital Value
$942K
+119%
Rental Income
+$475K
Total Position
$1.4M
+230%
6.1%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$841K
Total Position
$2.2M
+420%
5.6%/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
4.1% annual return
Occupancy
Average
56% average occupancy
Nightly Rate
Good
$179 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.1% is near 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

36% occ.
3.8%
$1,498/mo
46% occ.
4.9%
$1,913/mo
56% occ.
6.0%
$2,328/mo
current
66% occ.
7.0%
$2,743/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.