Launch offer — 3 months free free, no card

Semi-detached house in Rua das Magnólias, Vale de Lagar - Quinta das Oliveiras - Pedra Mourinha, Portimão
Semi-detached house in Rua das Magnólias, Vale de Lagar - Quinta das Oliveiras - Pedra Mourinha, Portimão — image 2Semi-detached house in Rua das Magnólias, Vale de Lagar - Quinta das Oliveiras - Pedra Mourinha, Portimão — image 3Semi-detached house in Rua das Magnólias, Vale de Lagar - Quinta das Oliveiras - Pedra Mourinha, Portimão — image 4Semi-detached house in Rua das Magnólias, Vale de Lagar - Quinta das Oliveiras - Pedra Mourinha, Portimão — image 5
Grade B+villabudget

Semi-detached house in Rua das Magnólias, Vale de Lagar - Quinta das Oliveiras - Pedra Mourinha, Portimão

Portimão · Western Algarve ·

€365,000

Asking Price (EUR)

11.0%

True Net Yield (Owner, all-in)

7.7%

True Net Yield (Managed, all-in)

13.7%

True Gross Yield

55%

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: €62,283/yr
Average Daily Rate: €311
-42.0% vs area baselineImage quality 6/10 (-3%), Dated style (-15%), No pool (-12%), Budget finish (-12%)
Payback Period: 12.0 years
5-yr Capital Value: €423,135
10-yr Capital Value: €490,529
Brixfox Score: 74.1 / 100
Comparable Properties: 6
Data Confidence: 69%
Search Radius: 3 km

True Investment Cost

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

€455,725

+24.9% over asking

Asking price€365,000
IMT — Property transfer tax (investment schedule)€17,030
IS — Stamp duty (0.8%)€2,920
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,475
Total acquisition costs€26,675
Renovation (est. €350/m² × 110 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€38,500
(€27,500–€49,500)
Furnishing & STR launch (4bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€25,550
All-in investment (incl. renovation & furnishing)€455,725

Gross yield (asking price)

17.1%

True gross yield (all-in)

13.7%

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: 2
Building: 110 m²
Land: 144 m²
Style: dated
Condition: fair
Year Built: 1994
Energy Certificate: E

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

small private garden with artificial grassblue trim on exterior windows

Score Breakdown

ROI
25
Visual Appeal
8.2
Ownership Security
13
Location
9.36
Land & Space
4.05
Rental Demand
5.48
Payback Speed
5
STR Suitability
4

Description

The property is currently rented with a lease agreement until 2030. This villa in Portimão offers an excellent opportunity for those seeking a practical and comfortable lifestyle in a quiet residential area. With a gross area of 110.5 m² set on a plot of 144 m², the property features four bedrooms and two bathrooms, p

Location

📍 37.1356°N, 8.5377°W

· Portimão, Algarve, Portugal

Visit PERA Premium Properties →Listed via Idealista.pt
4-bedroom freehold villa in Portimão — photo 1 of 5
PERA Premium Properties
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

Semi-detached house in Rua das Magnólias, Vale de Lagar - Quinta das Oliveiras - Pedra Mourinha, Portimão

Portimão · Western Algarve · Ref BF-3042 Source verified · PERA Premium Properties · listed 2 Jun 2026
Asking price · Freehold
$396,739
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
2
Built area
110 m²
Land
144 m²
True net yield
8.3%
≈ $5,429/mo net after costs & tax
5-yr total return (net + appreciation)
15.6% / yr avg
Payback in ~12 yrs from rent
Brixfox Score 74 · 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

Portimão

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 1994
Energy: E
Condition: fair

Description

The property is currently rented with a lease agreement until 2030. This villa in Portimão offers an excellent opportunity for those seeking a practical and comfortable lifestyle in a quiet residential area. With a gross area of 110.5 m² set on a plot of 144 m², the property features four bedrooms and two bathrooms, p

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)
$438/night
50% ($201)Brixfox estimate($438/night)200% ($806)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Indicative
Yearly income
$42,163
Likely range $25,298 – $59,028
Airbnb data$438/night · 55% occupancy
Rental income
$438/night · 55% occ.
$81,083
Running costs (20%)
Utilities, cleaning, maintenance
-$16,217
Income tax (10%)
Indonesian rental income tax
-$22,703
Property tax
Annual property tax
-$0
Net income
10.6% ROI
$42,163

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

8.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
14.0%
12.5%
Fully-managed
9.9%
8.3%
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

17.5%

Annual Revenue

$81,083

Income Tax / yr

$7,095

Payback

12 yrs

True All-In Cost
Asking price$396,739
IMT — transfer tax (non-resident 7.5%)$29,755
Stamp duty (0.8%)$3,174
Notary + registry$2,174
Legal$4,880
Furnishing + STR launch$27,174
All-in cost$463,897

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$3.5M$2.6M$1.7M$871K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $365K
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 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
$444K
+22%
Rental Income
+$206K
Total Position
$650K
+78%
12.2%/yr
Year 10
Capital Value
$540K
+48%
Rental Income
+$445K
Total Position
$985K
+170%
10.4%/yr
Year 20
Capital Value
$800K
+119%
Rental Income
+$1.0M
Total Position
$1.8M
+405%
8.4%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$1.8M
Total Position
$3.0M
+730%
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
10.6% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$403 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Weak
144 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 10.6% — outperforms most villas in this market
Premium nightly rate of $403 — 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 55% — 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

35% occ.
9.8%
$3,243/mo
45% occ.
12.6%
$4,176/mo
55% occ.
15.5%
$5,109/mo
current
65% occ.
18.3%
$6,041/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.