Launch offer — 3 months free free, no card

Detached house in Alagoas - Pedregais, Alvor
Detached house in Alagoas - Pedregais, Alvor — image 2Detached house in Alagoas - Pedregais, Alvor — image 3Detached house in Alagoas - Pedregais, Alvor — image 4Detached house in Alagoas - Pedregais, Alvor — image 5
Grade Bvillaluxury

Detached house in Alagoas - Pedregais, Alvor

Portimão · Western Algarve ·

€3.5M

Asking Price (EUR)

2.1%

True Net Yield (Owner, all-in)

1.4%

True Net Yield (Managed, all-in)

3.0%

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: €118,483/yr
Average Daily Rate: €585
+21.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%), Luxury finish (+8%)
Payback Period: 71.0 years
5-yr Capital Value: €4.1M
10-yr Capital Value: €4.7M
Brixfox Score: 60.1 / 100
Comparable Properties: 12
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.

€3.9M

+11.5% over asking

Asking price€3.5M
IMT — Property transfer tax (investment schedule)€262,500
IS — Stamp duty (0.8%)€28,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€52,500
Total acquisition costs€344,250
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€59,650
All-in investment (incl. renovation & furnishing)€3.9M

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: 4
Bathrooms: 5
Building: 1070 m²
Land: 1070 m²
Style: contemporary
Condition: new-build
Year Built: 2023
Energy Certificate: Not indicated
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

coffered ceilingslarge windows with natural lightmodern classic exterior architectureelegant interior paneling

Score Breakdown

ROI
5.64
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
9.33
Rental Demand
5.55
Payback Speed
0
STR Suitability
4

Description

Villa located in a very quiet area on the outskirts of Alvor, on a plot of land of 1070m2, in the final stages of construction. There are two floors. In the basement, we can count on a huge garage with capacity for 5 cars, where there is a bedroom -suite, a SPA area with jacuzzi, turkish bath, sauna, 2 bathrooms. On th

Location

📍 37.1290°N, 8.5910°W

· Portimão, Algarve, Portugal

View this property on Habita Algarve →Listed via Idealista.pt
4-bedroom freehold villa in Portimão — photo 1 of 5
Habita Algarve
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 Alagoas - Pedregais, Alvor

Portimão · Western Algarve · Ref BF-3724 Source verified · Habita Algarve · listed 2 Jun 2026
Asking price · Freehold
$3,804,348
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
1070 m²
Land
1070 m²
True net yield
1.4%
≈ $8,963/mo net after costs & tax
5-yr total return (net + appreciation)
7.0% / yr avg
Payback in ~71 yrs from rent
Brixfox Score 60 · 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: 2023
Energy: Not indicated
Condition: new-build

Description

Villa located in a very quiet area on the outskirts of Alvor, on a plot of land of 1070m2, in the final stages of construction. There are two floors. In the basement, we can count on a huge garage with capacity for 5 cars, where there is a bedroom -suite, a SPA area with jacuzzi, turkish bath, sauna, 2 bathrooms. On th

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)
$823/night
50% ($378)Brixfox estimate($823/night)200% ($1514)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Indicative
Yearly income
$80,220
Likely range $48,133 – $112,309
Airbnb data$823/night · 55% occupancy
Rental income
$823/night · 55% occ.
$154,270
Running costs (20%)
Utilities, cleaning, maintenance
-$30,854
Income tax (10%)
Indonesian rental income tax
-$43,195
Property tax
Annual property tax
-$0
Net income
2.1% ROI
$80,220

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.4%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.6%
2.3%
Fully-managed
1.7%
1.4%
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

$154,270

Income Tax / yr

$13,499

Payback

71 yrs

True All-In Cost
Asking price$3,804,348
IMT — transfer tax (non-resident 7.5%)$285,326
Stamp duty (0.8%)$30,435
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$4,162,826

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$17.1M$12.8M$8.5M$4.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.5M
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 30: rental income alone has repaid the full purchase price.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$4.3M
+22%
Rental Income
+$392K
Total Position
$4.7M
+33%
5.8%/yr
Year 10
Capital Value
$5.2M
+48%
Rental Income
+$846K
Total Position
$6.0M
+72%
5.6%/yr
Year 20
Capital Value
$7.7M
+119%
Rental Income
+$2.0M
Total Position
$9.7M
+176%
5.2%/yr
Year 30
Capital Value
$11.4M
+224%
Rental Income
+$3.5M
Total Position
$14.9M
+325%
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
55% average occupancy
Nightly Rate
Strong
$757 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
1070 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $757 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 1070 m² land — room for expansion or amenities

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

35% occ.
2.0%
$6,216/mo
45% occ.
2.5%
$7,968/mo
55% occ.
3.1%
$9,719/mo
current
65% occ.
3.6%
$11,471/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.