Launch offer — 3 months free free, no card

Detached house in Rua Alto das Sesmarias, 7, Sesmarias - Telheiro - Penina, Alvor
Detached house in Rua Alto das Sesmarias, 7, Sesmarias - Telheiro - Penina, Alvor — image 2Detached house in Rua Alto das Sesmarias, 7, Sesmarias - Telheiro - Penina, Alvor — image 3Detached house in Rua Alto das Sesmarias, 7, Sesmarias - Telheiro - Penina, Alvor — image 4Detached house in Rua Alto das Sesmarias, 7, Sesmarias - Telheiro - Penina, Alvor — image 5
Grade Avillamid-range

Detached house in Rua Alto das Sesmarias, 7, Sesmarias - Telheiro - Penina, Alvor

Portimão · Western Algarve ·

€799,000

Asking Price (EUR)

9.1%

True Net Yield (Owner, all-in)

6.5%

True Net Yield (Managed, all-in)

11.1%

True Gross Yield

59%

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: €100,500/yr
Average Daily Rate: €463
+13.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 15.0 years
5-yr Capital Value: €926,260
10-yr Capital Value: €1.1M
Brixfox Score: 77.3 / 100
Comparable Properties: 6
Data Confidence: 68%
Search Radius: 3 km

True Investment Cost

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

€904,117

+13.2% over asking

Asking price€799,000
IMT — Property transfer tax (investment schedule)€47,940
IS — Stamp duty (0.8%)€6,392
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,985
Total acquisition costs€67,567
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€37,550
All-in investment (incl. renovation & furnishing)€904,117

Gross yield (asking price)

12.6%

True gross yield (all-in)

11.1%

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: 4
Building: 382 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: A
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multi-level outdoor spacesdark accent claddingartificial turf garden

Score Breakdown

ROI
22.32
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
5.95
Payback Speed
4
STR Suitability
4

Description

Discover your dream home in this exquisite new house located in the serene Alvor, Portimão. Priced at €825,000, this luxurious property boasts 381.99m² of living space, featuring breathtaking country and mountain views, perfect for those seeking tranquility and elegance. This spacious residence includes 4 beautifully

Location

📍 37.1568°N, 8.5623°W

· Portimão, Algarve, Portugal

Visit Century21 Realty Art 2 →Listed via Idealista.pt
4-bedroom freehold villa in Portimão — photo 1 of 5
Century21 Realty Art 2
4-bedroom freehold villa in Portimão — photo 2 of 5
4-bedroom freehold villa in Portimão — photo 3 of 5
4-bedroom freehold villa in Portimão — photo 4 of 5
4-bedroom freehold villa in Portimão — photo 5 of 5

Detached house in Rua Alto das Sesmarias, 7, Sesmarias - Telheiro - Penina, Alvor

Portimão · Western Algarve · Ref BF-2984 Source verified · Century21 Realty Art 2 · listed 3 Jun 2026
Asking price · Freehold
$868,478
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
382 m²
True net yield
6.7%
≈ $8,926/mo net after costs & tax
5-yr total return (net + appreciation)
12.8% / yr avg
Payback in ~15 yrs from rent
Brixfox Score 77 · 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

Portimão

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

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

Description

Discover your dream home in this exquisite new house located in the serene Alvor, Portimão. Priced at €825,000, this luxurious property boasts 381.99m² of living space, featuring breathtaking country and mountain views, perfect for those seeking tranquility and elegance. This spacious residence includes 4 beautifully

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)
$651/night
50% ($299)Brixfox estimate($651/night)200% ($1198)
Occupancy
59%
10%Brixfox estimate(59%)100%

Short-Term Rental

Indicative
Yearly income
$68,053
Likely range $40,832 – $95,274
Airbnb data$651/night · 59% occupancy
Rental income
$651/night · 59% occ.
$130,871
Running costs (20%)
Utilities, cleaning, maintenance
-$26,174
Income tax (10%)
Indonesian rental income tax
-$36,644
Property tax
Annual property tax
-$0
Net income
7.8% ROI
$68,053

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

6.7%

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

Scenario
Pre-tax
After-tax
Owner-managed
10.9%
9.8%
Fully-managed
7.8%
6.7%
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

13.3%

Annual Revenue

$130,871

Income Tax / yr

$11,451

Payback

15 yrs

True All-In Cost
Asking price$868,478
IMT — transfer tax (non-resident 7.5%)$65,136
Stamp duty (0.8%)$6,948
Notary + registry$2,174
Legal$10,683
Furnishing + STR launch$27,174
All-in cost$980,592

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$6.4M$4.8M$3.2M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $799K
Capital appreciation
Property value growing at +4%/yr based on Portimão 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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$972K
+22%
Rental Income
+$332K
Total Position
$1.3M
+63%
10.3%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$718K
Total Position
$1.9M
+138%
9.1%/yr
Year 20
Capital Value
$1.8M
+119%
Rental Income
+$1.7M
Total Position
$3.4M
+330%
7.6%/yr
Year 30
Capital Value
$2.6M
+224%
Rental Income
+$3.0M
Total Position
$5.6M
+597%
6.7%/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
7.8% annual return
Occupancy
Average
59% average occupancy
Nightly Rate
Strong
$599 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $599 — 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 59% — factor in seasonal gaps

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

39% occ.
7.6%
$5,473/mo
49% occ.
9.5%
$6,859/mo
59% occ.
11.4%
$8,245/mo
current
69% occ.
13.3%
$9,631/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.