Launch offer — 3 months free free, no card

Semi-detached house in Vila do Bispo e Raposeira, Vila do Bispo
Semi-detached house in Vila do Bispo e Raposeira, Vila do Bispo — image 2Semi-detached house in Vila do Bispo e Raposeira, Vila do Bispo — image 3Semi-detached house in Vila do Bispo e Raposeira, Vila do Bispo — image 4Semi-detached house in Vila do Bispo e Raposeira, Vila do Bispo — image 5
Grade Avillabudget

Semi-detached house in Vila do Bispo e Raposeira, Vila do Bispo

Sagres/Vila do Bispo · Western Algarve ·

€215,000

Asking Price (EUR)

12.6%

True Net Yield (Owner, all-in)

8.7%

True Net Yield (Managed, all-in)

16.0%

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: €42,851/yr
Average Daily Rate: €174
Payback Period: 10.3 years
5-yr Capital Value: €249,244
10-yr Capital Value: €288,942
Brixfox Score: 76.2 / 100
Comparable Properties: 7
Data Confidence: 66%
Search Radius: 4 km

True Investment Cost

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

€268,342

+24.8% over asking

Asking price€215,000
IMT — Property transfer tax (investment schedule)€6,047
IS — Stamp duty (0.8%)€1,720
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,225
Total acquisition costs€12,242
Renovation (est. €350/m² × 54 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€18,900
(€13,500–€24,300)
Furnishing & STR launch (3bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,200
All-in investment (incl. renovation & furnishing)€268,342

Gross yield (asking price)

19.9%

True gross yield (all-in)

16.0%

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: 3
Bathrooms: 1
Building: 54 m²
Land: 84 m²
Style: portuguese-traditional
Condition: fair
Year Built: 1937
Energy Certificate: Not indicated

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional whitewashed facade with blue trimcobblestone streetrenovated outdoor patio area

Score Breakdown

ROI
25
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
3.42
Rental Demand
7.36
Payback Speed
5
STR Suitability
4

Description

Village House with Patio to Renovate – Great Potential in Raposeira (Algarve) Located in the center of Raposeira, just a few minutes from Zavial beach, this single-storey house offers an excellent opportunity for a holiday home or investment project. With 54 sqm of built area on an 84 sqm plot, the property includes

Location

📍 37.0851°N, 8.8903°W

· Sagres/Vila do Bispo, Algarve, Portugal

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

Semi-detached house in Vila do Bispo e Raposeira, Vila do Bispo

Sagres/Vila do Bispo · Western Algarve · Ref BF-2253 Source verified · IAD Portugal · listed 2 Jun 2026
Asking price · Freehold
$233,696
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
1
Built area
54 m²
Land
84 m²
Brixfox Score 76 · 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

Sagres/Vila do Bispo

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 1937
Energy: Not indicated
Condition: fair

Description

Village House with Patio to Renovate – Great Potential in Raposeira (Algarve) Located in the center of Raposeira, just a few minutes from Zavial beach, this single-storey house offers an excellent opportunity for a holiday home or investment project. With 54 sqm of built area on an 84 sqm plot, the property includes

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)
$245/night
50% ($113)Brixfox estimate($245/night)200% ($451)
Occupancy
74%
10%Brixfox estimate(74%)100%

Short-Term Rental

Indicative
Yearly income
$31,665
Likely range $18,999 – $44,332
Airbnb data$245/night · 74% occupancy
Rental income
$245/night · 74% occ.
$60,895
Running costs (20%)
Utilities, cleaning, maintenance
-$12,179
Income tax (10%)
Indonesian rental income tax
-$17,050
Property tax
Annual property tax
-$0
Net income
Under review
$31,665

Investment figures under review

The rental projection for this property failed our plausibility check, so we've temporarily hidden its yield and ROI figures rather than show numbers we can't stand behind. We're re-validating the underlying occupancy, rate and price data — check back shortly.

Growth & Exit Strategy

How your investment grows over time

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

$2.4M$1.8M$1.2M$599K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $215K
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 7: rental income alone has repaid the full purchase price.
2x return
Year 6: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$262K
+22%
Rental Income
+$155K
Total Position
$416K
+94%
14.1%/yr
Year 10
Capital Value
$318K
+48%
Rental Income
+$334K
Total Position
$652K
+203%
11.7%/yr
Year 20
Capital Value
$471K
+119%
Rental Income
+$783K
Total Position
$1.3M
+483%
9.2%/yr
Year 30
Capital Value
$697K
+224%
Rental Income
+$1.4M
Total Position
$2.1M
+869%
7.9%/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
Strong
13.5% annual return
Occupancy
Good
74% average occupancy
Nightly Rate
Strong
$225 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
84 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 13.5% — outperforms most villas in this market
Premium nightly rate of $225 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Visual appeal is below average — photos may not compete well on Airbnb listings

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

54% occ.
14.3%
$2,793/mo
64% occ.
17.0%
$3,315/mo
74% occ.
19.7%
$3,836/mo
current
84% occ.
22.4%
$4,358/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.