Launch offer — 3 months free free, no card

Detached house in Rua Amadeu de Souza-Cardozo, 118500307, Malheiro - Belmonte - Ladeira do Vau, Portimão
Detached house in Rua Amadeu de Souza-Cardozo, 118500307, Malheiro - Belmonte - Ladeira do Vau, Portimão — image 2Detached house in Rua Amadeu de Souza-Cardozo, 118500307, Malheiro - Belmonte - Ladeira do Vau, Portimão — image 3Detached house in Rua Amadeu de Souza-Cardozo, 118500307, Malheiro - Belmonte - Ladeira do Vau, Portimão — image 4Detached house in Rua Amadeu de Souza-Cardozo, 118500307, Malheiro - Belmonte - Ladeira do Vau, Portimão — image 5
Grade A+villamid-range

Detached house in Rua Amadeu de Souza-Cardozo, 118500307, Malheiro - Belmonte - Ladeira do Vau, Portimão

Portimão · Western Algarve ·

€750,000

Asking Price (EUR)

9.5%

True Net Yield (Owner, all-in)

6.8%

True Net Yield (Managed, all-in)

11.6%

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: €100,052/yr
Average Daily Rate: €456
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 14.1 years
5-yr Capital Value: €869,456
10-yr Capital Value: €1.0M
Brixfox Score: 85.4 / 100
Comparable Properties: 5
Data Confidence: 66%
Search Radius: 4 km

True Investment Cost

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

€864,550

+15.3% over asking

Asking price€750,000
IMT — Property transfer tax (investment schedule)€45,000
IS — Stamp duty (0.8%)€6,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,250
Total acquisition costs€63,500
Renovation (est. €55/m² × 200 m²)
Light touch-ups — paint, fixtures, deep clean.		€11,000
(€6,000–€16,000)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€864,550

Gross yield (asking price)

13.3%

True gross yield (all-in)

11.6%

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: 3
Building: 200 m²
Land: 999 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: E
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

white and blue color schemecurved architectural elementsoutdoor fountaintraditional tiled roof

Score Breakdown

ROI
23.18
Visual Appeal
12.8
Ownership Security
13
Location
9.36
Land & Space
12
Rental Demand
6.01
Payback Speed
5
STR Suitability
4

Description

Located in the quiet Belmonte Urbanization, in Portimão, this single storey villa offers the perfect combination of comfort, privacy and functionality. Ideal for those looking to live in a calm environment, but close to all amenities. The house consists of 5 rooms, distributed in a practical and harmonious way, with a

Location

📍 37.1710°N, 8.5508°W

· Portimão, Algarve, Portugal

Listed by Lemon Tree Homes via Idealista.pt
4-bedroom freehold villa in Portimão — photo 1 of 5
Idealista.pt
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 Amadeu de Souza-Cardozo, 118500307, Malheiro - Belmonte - Ladeira do Vau, Portimão

Portimão · Western Algarve · Ref BF-3213 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$815,217
Ownership
Freehold
Bedrooms
4
Bathrooms
3
Built area
200 m²
Land
999 m²
True net yield
7.1%
≈ $8,916/mo net after costs & tax
5-yr total return (net + appreciation)
13.2% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 85 · 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

Energy: E
Condition: good

Description

Located in the quiet Belmonte Urbanization, in Portimão, this single storey villa offers the perfect combination of comfort, privacy and functionality. Ideal for those looking to live in a calm environment, but close to all amenities. The house consists of 5 rooms, distributed in a practical and harmonious way, with a

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)
$642/night
50% ($295)Brixfox estimate($642/night)200% ($1180)
Occupancy
60%
10%Brixfox estimate(60%)100%

Short-Term Rental

Indicative
Yearly income
$67,772
Likely range $40,663 – $94,880
Airbnb data$642/night · 60% occupancy
Rental income
$642/night · 60% occ.
$130,330
Running costs (20%)
Utilities, cleaning, maintenance
-$26,066
Income tax (10%)
Indonesian rental income tax
-$36,493
Property tax
Annual property tax
-$0
Net income
8.3% ROI
$67,772

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

7.1%

on all-in cost of $922,255

Scenario
Pre-tax
After-tax
Owner-managed
11.6%
10.4%
Fully-managed
8.3%
7.1%
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

14.1%

Annual Revenue

$130,330

Income Tax / yr

$11,404

Payback

14 yrs

True All-In Cost
Asking price$815,217
IMT — transfer tax (non-resident 7.5%)$61,141
Stamp duty (0.8%)$6,522
Notary + registry$2,174
Legal$10,027
Furnishing + STR launch$27,174
All-in cost$922,255

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$6.2M$4.7M$3.1M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $750K
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
$912K
+22%
Rental Income
+$331K
Total Position
$1.2M
+66%
10.6%/yr
Year 10
Capital Value
$1.1M
+48%
Rental Income
+$715K
Total Position
$1.8M
+143%
9.3%/yr
Year 20
Capital Value
$1.6M
+119%
Rental Income
+$1.7M
Total Position
$3.3M
+342%
7.7%/yr
Year 30
Capital Value
$2.4M
+224%
Rental Income
+$3.0M
Total Position
$5.4M
+620%
6.8%/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
8.3% annual return
Occupancy
Good
60% average occupancy
Nightly Rate
Strong
$590 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
999 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.3% — outperforms most villas in this market
Premium nightly rate of $590 — positioned in the top tier
Generous 999 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

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.
8.1%
$5,479/mo
50% occ.
10.1%
$6,845/mo
60% occ.
12.1%
$8,211/mo
current
70% occ.
14.1%
$9,577/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.