Launch offer — 3 months free free, no card

House in Largo da Igreja Nn, Fuseta
House in Largo da Igreja Nn, Fuseta — image 2House in Largo da Igreja Nn, Fuseta — image 3House in Largo da Igreja Nn, Fuseta — image 4House in Largo da Igreja Nn, Fuseta — image 5
Grade Bvillaluxury

House in Largo da Igreja Nn, Fuseta

Olhão · Eastern Algarve ·

€2.0M

Asking Price (EUR)

2.0%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

3.0%

True Gross Yield

54%

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: €66,960/yr
Average Daily Rate: €338
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 79.9 years
5-yr Capital Value: €2.3M
10-yr Capital Value: €2.7M
Brixfox Score: 56.2 / 100
Comparable Properties: 21
Data Confidence: 96%
Search Radius: 2 km

True Investment Cost

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

€2.2M

+13.0% over asking

Asking price€2.0M
IMT — Property transfer tax (investment schedule)€149,250
IS — Stamp duty (0.8%)€15,920
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€29,850
Total acquisition costs€196,270
Renovation (est. €55/m² × 166 m²)
Light touch-ups — paint, fixtures, deep clean.		€9,130
(€4,980–€13,280)
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€2.2M

Gross yield (asking price)

3.4%

True gross yield (all-in)

3.0%

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: 3
Building: 166 m²
Land: 259 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop terrace with multiple shaded seating areassmall plunge pool in a private courtyardtraditional Portuguese facade with ornate detailingopen-plan living/dining area with terracotta floors and high ceilingsclassic wooden shutters on windows

Score Breakdown

ROI
5
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
6.22
Rental Demand
5.43
Payback Speed
0
STR Suitability
4

Description

Positioned within the historic heart of Fuseta, near Olhão, this meticulously restored single-storey residence offers a rare sense of architectural integrity, privacy and quiet sophistication. Original character has been carefully preserved throughout, with vaulted brick ceilings, restored terracotta floors and careful

Location

📍 37.0260°N, 7.8410°W

· Olhão, Algarve, Portugal

Visit Fine & Country →Listed via Idealista.pt
3-bedroom freehold villa in Olhão — photo 1 of 5
Fine & Country
3-bedroom freehold villa in Olhão — photo 2 of 5
3-bedroom freehold villa in Olhão — photo 3 of 5
3-bedroom freehold villa in Olhão — photo 4 of 5
3-bedroom freehold villa in Olhão — photo 5 of 5

House in Largo da Igreja Nn, Fuseta

Olhão · Eastern Algarve · Ref BF-270 Source verified · Fine & Country · listed 2 Jun 2026
Asking price · Freehold
$2,163,043
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
166 m²
Land
259 m²
True net yield
1.3%
≈ $4,849/mo net after costs & tax
5-yr total return (net + appreciation)
5.9% / yr avg
Payback in ~80 yrs from rent
Brixfox Score 56 · 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

Olhão

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: B
Condition: good

Description

Positioned within the historic heart of Fuseta, near Olhão, this meticulously restored single-storey residence offers a rare sense of architectural integrity, privacy and quiet sophistication. Original character has been carefully preserved throughout, with vaulted brick ceilings, restored terracotta floors and careful

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)
$475/night
50% ($219)Brixfox estimate($475/night)200% ($875)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$45,346
Likely range $27,208 – $63,484
Airbnb data$475/night · 54% occupancy
Rental income
$475/night · 54% occ.
$87,203
Running costs (20%)
Utilities, cleaning, maintenance
-$17,441
Income tax (10%)
Indonesian rental income tax
-$24,417
Property tax
Annual property tax
-$0
Net income
2.1% ROI
$45,346

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.4%
2.1%
Fully-managed
1.6%
1.3%
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

3.7%

Annual Revenue

$87,203

Income Tax / yr

$7,630

Payback

80 yrs

True All-In Cost
Asking price$2,163,043
IMT — transfer tax (non-resident 7.5%)$162,228
Stamp duty (0.8%)$17,304
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,385,293

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Olhão.

$9.7M$7.3M$4.9M$2.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $2.0M
Capital appreciation
Property value growing at +4%/yr based on Olhão 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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.4M
+22%
Rental Income
+$221K
Total Position
$2.6M
+33%
5.8%/yr
Year 10
Capital Value
$2.9M
+48%
Rental Income
+$478K
Total Position
$3.4M
+72%
5.6%/yr
Year 20
Capital Value
$4.4M
+119%
Rental Income
+$1.1M
Total Position
$5.5M
+175%
5.2%/yr
Year 30
Capital Value
$6.5M
+224%
Rental Income
+$2.0M
Total Position
$8.4M
+324%
4.9%/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
Weak
2.1% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$437 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Average
259 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $437 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.1% is below 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

34% occ.
1.9%
$3,469/mo
44% occ.
2.5%
$4,481/mo
54% occ.
3.0%
$5,494/mo
current
64% occ.
3.6%
$6,506/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.