Launch offer — 3 months free free, no card

House in Torralta, Lagos Cidade, Lagos
House in Torralta, Lagos Cidade, Lagos — image 2House in Torralta, Lagos Cidade, Lagos — image 3House in Torralta, Lagos Cidade, Lagos — image 4House in Torralta, Lagos Cidade, Lagos — image 5
Grade B+villaluxury

House in Torralta, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€2.4M

Asking Price (EUR)

2.9%

True Net Yield (Owner, all-in)

2.0%

True Net Yield (Managed, all-in)

4.0%

True Gross Yield

60%

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: €106,943/yr
Average Daily Rate: €487
+24.0% vs area baselineImage quality 9/10 (+6%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 49.5 years
5-yr Capital Value: €2.8M
10-yr Capital Value: €3.2M
Brixfox Score: 68.7 / 100
Comparable Properties: 8
Data Confidence: 81%
Search Radius: 2 km

True Investment Cost

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

€2.7M

+12.4% over asking

Asking price€2.4M
IMT — Property transfer tax (investment schedule)€180,000
IS — Stamp duty (0.8%)€19,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€36,000
Total acquisition costs€236,450
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)€2.7M

Gross yield (asking price)

4.5%

True gross yield (all-in)

4.0%

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: 4
Bathrooms: 5
Building: 300 m²
Land: 567 m²
Style: minimalist
Condition: new-build
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large sliding glass doorsintegrated kitchen island hobminimalist track lightingrecessed ceiling light panel

Score Breakdown

ROI
8.07
Visual Appeal
15.6
Ownership Security
13
Location
10.44
Land & Space
10.52
Rental Demand
6.02
Payback Speed
1
STR Suitability
4

Description

Light Houses is an exclusive residential development composed of independent 4-bedroom villas, featuring contemporary architecture, premium finishes, and a privileged location in the iconic Ponta da Piedade area of Lagos. Each villa has been designed to combine modern elegance with a strong connection to the surroundin

Location

📍 37.0878°N, 8.6743°W

· Lagos, Algarve, Portugal

Visit PIQUET REALTY PORTUGAL →Listed via Idealista.pt
4-bedroom freehold villa in Lagos — photo 1 of 5
PIQUET REALTY PORTUGAL
4-bedroom freehold villa in Lagos — photo 2 of 5
4-bedroom freehold villa in Lagos — photo 3 of 5
4-bedroom freehold villa in Lagos — photo 4 of 5
4-bedroom freehold villa in Lagos — photo 5 of 5

House in Torralta, Lagos Cidade, Lagos

Lagos · Western Algarve · Ref BF-31815 Source verified · PIQUET REALTY PORTUGAL · listed 2 Jun 2026
Asking price · Freehold
$2,608,696
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
300 m²
Land
567 m²
True net yield
2.0%
≈ $8,527/mo net after costs & tax
5-yr total return (net + appreciation)
8.3% / yr avg
Payback in ~49 yrs from rent
Brixfox Score 69 · 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

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: A+
Condition: new-build

Description

Light Houses is an exclusive residential development composed of independent 4-bedroom villas, featuring contemporary architecture, premium finishes, and a privileged location in the iconic Ponta da Piedade area of Lagos. Each villa has been designed to combine modern elegance with a strong connection to the surroundin

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)
$684/night
50% ($315)Brixfox estimate($684/night)200% ($1258)
Occupancy
60%
10%Brixfox estimate(60%)100%

Short-Term Rental

Indicative
Yearly income
$72,376
Likely range $43,426 – $101,326
Airbnb data$684/night · 60% occupancy
Rental income
$684/night · 60% occ.
$139,185
Running costs (20%)
Utilities, cleaning, maintenance
-$27,837
Income tax (10%)
Indonesian rental income tax
-$38,972
Property tax
Annual property tax
-$0
Net income
2.8% ROI
$72,376

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

2.0%

on all-in cost of $2,867,935

Scenario
Pre-tax
After-tax
Owner-managed
3.6%
3.1%
Fully-managed
2.5%
2.0%
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

4.8%

Annual Revenue

$139,185

Income Tax / yr

$12,178

Payback

49 yrs

True All-In Cost
Asking price$2,608,696
IMT — transfer tax (non-resident 7.5%)$195,652
Stamp duty (0.8%)$20,870
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,867,935

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$12.6M$9.4M$6.3M$3.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.4M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 25: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.9M
+22%
Rental Income
+$354K
Total Position
$3.3M
+36%
6.4%/yr
Year 10
Capital Value
$3.6M
+48%
Rental Income
+$763K
Total Position
$4.3M
+80%
6.0%/yr
Year 20
Capital Value
$5.3M
+119%
Rental Income
+$1.8M
Total Position
$7.0M
+194%
5.5%/yr
Year 30
Capital Value
$7.8M
+224%
Rental Income
+$3.2M
Total Position
$11.0M
+356%
5.2%/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
2.8% annual return
Occupancy
Good
60% average occupancy
Nightly Rate
Strong
$629 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
567 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $629 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 567 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.8% is below the market average — model your cashflow carefully

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

40% occ.
2.7%
$5,856/mo
50% occ.
3.4%
$7,312/mo
60% occ.
4.0%
$8,768/mo
current
70% occ.
4.7%
$10,224/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.