Launch offer — 3 months free free, no card

Detached house in Urbanização Vale da Telha Nn, Aljezur
Detached house in Urbanização Vale da Telha Nn, Aljezur — image 2Detached house in Urbanização Vale da Telha Nn, Aljezur — image 3Detached house in Urbanização Vale da Telha Nn, Aljezur — image 4Detached house in Urbanização Vale da Telha Nn, Aljezur — image 5
Grade B+villamid-range

Detached house in Urbanização Vale da Telha Nn, Aljezur

Aljezur · Western Algarve ·

€687,000

Asking Price (EUR)

5.4%

True Net Yield (Owner, all-in)

3.7%

True Net Yield (Managed, all-in)

7.1%

True Gross Yield

54%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.8 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: €55,652/yr
Average Daily Rate: €282
+15.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%)
Payback Period: 27.2 years
5-yr Capital Value: €796,421
10-yr Capital Value: €923,271
Brixfox Score: 71.6 / 100
Comparable Properties: 7
Data Confidence: 69%
Search Radius: 4 km

True Investment Cost

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

€779,971

+13.5% over asking

Asking price€687,000
IMT — Property transfer tax (investment schedule)€41,220
IS — Stamp duty (0.8%)€5,496
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€10,305
Total acquisition costs€58,271
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€34,700
All-in investment (incl. renovation & furnishing)€779,971

Gross yield (asking price)

8.1%

True gross yield (all-in)

7.1%

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: 165 m²
Land: 470 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: A
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

flat roof designglass balconiesintegrated carport with pergola

Score Breakdown

ROI
13.85
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
11.32
Rental Demand
5.4
Payback Speed
2
STR Suitability
4

Description

Discover this new detached villa with sea views and a swimming pool, located in the quiet area of Espartal, Arrifana – Aljezur. With 165 m² of living space and set on a 460 m² plot, this property offers three en-suite bedrooms (one on the ground floor and two on the first floor), a guest bathroom, and two balconies, as

Location

📍 37.3190°N, 8.8030°W

· Aljezur, Algarve, Portugal

Listed by Melina Fernandez via Idealista.pt
3-bedroom freehold villa in Aljezur — photo 1 of 5
Idealista.pt
3-bedroom freehold villa in Aljezur — photo 2 of 5
3-bedroom freehold villa in Aljezur — photo 3 of 5
3-bedroom freehold villa in Aljezur — photo 4 of 5
3-bedroom freehold villa in Aljezur — photo 5 of 5

Detached house in Urbanização Vale da Telha Nn, Aljezur

Aljezur · Western Algarve · Ref BF-2317 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$746,739
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
165 m²
Land
470 m²
True net yield
3.7%
≈ $4,582/mo net after costs & tax
5-yr total return (net + appreciation)
9.4% / yr avg
Payback in ~27 yrs from rent
Brixfox Score 72 · 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

Aljezur

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2025
Energy: A
Condition: new-build

Description

Discover this new detached villa with sea views and a swimming pool, located in the quiet area of Espartal, Arrifana – Aljezur. With 165 m² of living space and set on a 460 m² plot, this property offers three en-suite bedrooms (one on the ground floor and two on the first floor), a guest bathroom, and two balconies, as

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)
$398/night
50% ($183)Brixfox estimate($398/night)200% ($732)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$37,769
Likely range $22,661 – $52,876
Airbnb data$398/night · 54% occupancy
Rental income
$398/night · 54% occ.
$72,633
Running costs (20%)
Utilities, cleaning, maintenance
-$14,527
Income tax (10%)
Indonesian rental income tax
-$20,337
Property tax
Annual property tax
-$0
Net income
5.1% ROI
$37,769

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

3.7%

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

Scenario
Pre-tax
After-tax
Owner-managed
6.5%
5.7%
Fully-managed
4.4%
3.7%
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

8.6%

Annual Revenue

$72,633

Income Tax / yr

$6,355

Payback

27 yrs

True All-In Cost
Asking price$746,739
IMT — transfer tax (non-resident 7.5%)$56,005
Stamp duty (0.8%)$5,974
Notary + registry$2,174
Legal$9,185
Furnishing + STR launch$27,174
All-in cost$847,251

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Aljezur.

$4.5M$3.3M$2.2M$1.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $687K
Capital appreciation
Property value growing at +4%/yr based on Aljezur 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 16: 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
$836K
+22%
Rental Income
+$184K
Total Position
$1.0M
+49%
8.2%/yr
Year 10
Capital Value
$1.0M
+48%
Rental Income
+$398K
Total Position
$1.4M
+106%
7.5%/yr
Year 20
Capital Value
$1.5M
+119%
Rental Income
+$934K
Total Position
$2.4M
+255%
6.5%/yr
Year 30
Capital Value
$2.2M
+224%
Rental Income
+$1.7M
Total Position
$3.9M
+465%
5.9%/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
Good
5.1% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$366 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Good
470 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $366 — 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 54% — factor in seasonal gaps

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

34% occ.
4.6%
$2,881/mo
44% occ.
6.0%
$3,728/mo
54% occ.
7.4%
$4,576/mo
current
64% occ.
8.7%
$5,424/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.