Launch offer — 3 months free free, no card

Detached house, Urbanização Espartal, Aljezur
Detached house, Urbanização Espartal, Aljezur — image 2Detached house, Urbanização Espartal, Aljezur — image 3Detached house, Urbanização Espartal, Aljezur — image 4Detached house, Urbanização Espartal, Aljezur — image 5
Grade Avillaluxury

Detached house, Urbanização Espartal, Aljezur

Aljezur · Western Algarve ·

€875,000

Asking Price (EUR)

12.4%

True Net Yield (Owner, all-in)

9.0%

True Net Yield (Managed, all-in)

14.6%

True Gross Yield

58%

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: €148,090/yr
Average Daily Rate: €695
+33.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 10.5 years
5-yr Capital Value: €1.0M
10-yr Capital Value: €1.2M
Brixfox Score: 83.8 / 100
Comparable Properties: 9
Data Confidence: 68%
Search Radius: 4 km

True Investment Cost

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

€1.0M

+15.5% over asking

Asking price€875,000
IMT — Property transfer tax (investment schedule)€52,500
IS — Stamp duty (0.8%)€7,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€13,125
Total acquisition costs€73,875
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€1.0M

Gross yield (asking price)

16.9%

True gross yield (all-in)

14.6%

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: 4
Building: 203 m²
Land: 460 m²
Style: contemporary
Condition: excellent
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

ocean viewprivate poolmodern architecture with traditional roof tilessecluded location

Score Breakdown

ROI
25
Visual Appeal
12.2
Ownership Security
13
Location
8.4
Land & Space
10.38
Rental Demand
5.83
Payback Speed
5
STR Suitability
4

Description

4-bedroom villa for sale in the Espartal Urbanization, Aljezur, just 1.2km from the beach. With 203m² of built area on a 460m² plot, it features 4 bedrooms (2 en-suite), living room with fireplace, sea-view balcony, 4 bathrooms, kitchen with pantry and storage room. Outside, garden with pool and barbecue area. Ideal as

Location

📍 37.3403°N, 8.8474°W

· Aljezur, Algarve, Portugal

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

Detached house, Urbanização Espartal, Aljezur

Aljezur · Western Algarve · Ref BF-2465 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$951,087
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
203 m²
Land
460 m²
True net yield
9.5%
≈ $13,582/mo net after costs & tax
5-yr total return (net + appreciation)
14.9% / yr avg
Payback in ~10 yrs from rent
Brixfox Score 84 · 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

Aljezur

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: B
Condition: excellent

Description

4-bedroom villa for sale in the Espartal Urbanization, Aljezur, just 1.2km from the beach. With 203m² of built area on a 460m² plot, it features 4 bedrooms (2 en-suite), living room with fireplace, sea-view balcony, 4 bathrooms, kitchen with pantry and storage room. Outside, garden with pool and barbecue area. Ideal 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)
$978/night
50% ($450)Brixfox estimate($978/night)200% ($1800)
Occupancy
58%
10%Brixfox estimate(58%)100%

Short-Term Rental

Indicative
Yearly income
$100,315
Likely range $60,189 – $140,441
Airbnb data$978/night · 58% occupancy
Rental income
$978/night · 58% occ.
$192,914
Running costs (20%)
Utilities, cleaning, maintenance
-$38,583
Income tax (10%)
Indonesian rental income tax
-$54,016
Property tax
Annual property tax
-$0
Net income
10.5% ROI
$100,315

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

9.5%

on all-in cost of $1,071,074

Scenario
Pre-tax
After-tax
Owner-managed
15.2%
13.6%
Fully-managed
11.1%
9.5%
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

18.0%

Annual Revenue

$192,914

Income Tax / yr

$16,880

Payback

10 yrs

True All-In Cost
Asking price$951,087
IMT — transfer tax (non-resident 7.5%)$71,332
Stamp duty (0.8%)$7,609
Notary + registry$2,174
Legal$11,699
Furnishing + STR launch$27,174
All-in cost$1,071,074

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Aljezur.

$8.3M$6.2M$4.2M$2.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $875K
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 9: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.1M
+22%
Rental Income
+$490K
Total Position
$1.6M
+78%
12.2%/yr
Year 10
Capital Value
$1.3M
+48%
Rental Income
+$1.1M
Total Position
$2.4M
+169%
10.4%/yr
Year 20
Capital Value
$1.9M
+119%
Rental Income
+$2.5M
Total Position
$4.4M
+403%
8.4%/yr
Year 30
Capital Value
$2.8M
+224%
Rental Income
+$4.4M
Total Position
$7.2M
+726%
7.3%/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
10.5% annual return
Occupancy
Average
58% average occupancy
Nightly Rate
Strong
$900 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Good
460 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 10.5% — outperforms most villas in this market
Premium nightly rate of $900 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 58% — 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

38% occ.
10.1%
$7,987/mo
48% occ.
12.7%
$10,070/mo
58% occ.
15.3%
$12,153/mo
current
68% occ.
18.0%
$14,236/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.