Launch offer — 3 months free free, no card

House in Rua das Caraíbas, Hilton - Rua do Brasil, Vilamoura, Quarteira
House in Rua das Caraíbas, Hilton - Rua do Brasil, Vilamoura, Quarteira — image 2House in Rua das Caraíbas, Hilton - Rua do Brasil, Vilamoura, Quarteira — image 3House in Rua das Caraíbas, Hilton - Rua do Brasil, Vilamoura, Quarteira — image 4House in Rua das Caraíbas, Hilton - Rua do Brasil, Vilamoura, Quarteira — image 5
Grade Bvillaluxury

House in Rua das Caraíbas, Hilton - Rua do Brasil, Vilamoura, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€2.7M

Asking Price (EUR)

2.4%

True Net Yield (Owner, all-in)

1.6%

True Net Yield (Managed, all-in)

3.4%

True Gross Yield

56%

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: €102,980/yr
Average Daily Rate: €505
+33.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 62.0 years
5-yr Capital Value: €3.2M
10-yr Capital Value: €3.7M
Brixfox Score: 61.1 / 100
Comparable Properties: 23
Data Confidence: 92%
Search Radius: 2 km

True Investment Cost

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

€3.0M

+11.8% over asking

Asking price€2.7M
IMT — Property transfer tax (investment schedule)€204,375
IS — Stamp duty (0.8%)€21,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€40,875
Total acquisition costs€268,300
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€3.0M

Gross yield (asking price)

3.8%

True gross yield (all-in)

3.4%

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: 3
Bathrooms: 4
Building: 285 m²
Land: 431 m²
Style: contemporary
Condition: excellent
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity-edge poolgolf course viewlush tropical landscaping

Score Breakdown

ROI
6.44
Visual Appeal
14.8
Ownership Security
13
Location
8.4
Land & Space
8.91
Rental Demand
5.59
Payback Speed
0
STR Suitability
4

Description

Overlooking the golf course, this villa benefits from open views while maintaining a strong sense of privacy. The main living and dining areas, where a wood-burning fireplace serves as a focal point, open directly onto the pool terrace. A second dining area leads out to an outdoor space with a designated barbecue area

Location

📍 37.0950°N, 8.1085°W

· Loulé/Vilamoura, Algarve, Portugal

Visit Quinta Properties Savills →Listed via Idealista.pt
3-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
Quinta Properties Savills
3-bedroom freehold villa in Loulé/Vilamoura — photo 2 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 3 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 4 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 5 of 5

House in Rua das Caraíbas, Hilton - Rua do Brasil, Vilamoura, Quarteira

Loulé/Vilamoura · Golden Triangle · Ref BF-39690 Source verified · Quinta Properties Savills · listed 2 Jun 2026
Asking price · Freehold
$2,961,957
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
285 m²
Land
431 m²
True net yield
1.6%
≈ $7,930/mo net after costs & tax
5-yr total return (net + appreciation)
8.5% / yr avg
Payback in ~62 yrs from rent
Brixfox Score 61 · 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

Loulé/Vilamoura

Golden Triangle, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: C
Condition: excellent

Description

Overlooking the golf course, this villa benefits from open views while maintaining a strong sense of privacy. The main living and dining areas, where a wood-burning fireplace serves as a focal point, open directly onto the pool terrace. A second dining area leads out to an outdoor space with a designated barbecue area

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)
$710/night
50% ($327)Brixfox estimate($710/night)200% ($1306)
Occupancy
56%
10%Brixfox estimate(56%)100%

Short-Term Rental

Indicative
Yearly income
$69,714
Likely range $41,828 – $97,600
Airbnb data$710/night · 56% occupancy
Rental income
$710/night · 56% occ.
$134,065
Running costs (20%)
Utilities, cleaning, maintenance
-$26,813
Income tax (10%)
Indonesian rental income tax
-$37,538
Property tax
Annual property tax
-$0
Net income
2.4% ROI
$69,714

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

1.6%

on all-in cost of $3,250,516

Scenario
Pre-tax
After-tax
Owner-managed
2.9%
2.6%
Fully-managed
2.0%
1.6%
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

4.1%

Annual Revenue

$134,065

Income Tax / yr

$11,730

Payback

62 yrs

True All-In Cost
Asking price$2,961,957
IMT — transfer tax (non-resident 7.5%)$222,147
Stamp duty (0.8%)$23,696
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$3,250,516

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Loulé/Vilamoura.

$13.7M$10.3M$6.8M$3.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.7M
Capital appreciation
Property value growing at +4%/yr based on Loulé/Vilamoura 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 28: 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
$3.3M
+22%
Rental Income
+$341K
Total Position
$3.7M
+34%
6.1%/yr
Year 10
Capital Value
$4.0M
+48%
Rental Income
+$735K
Total Position
$4.8M
+75%
5.8%/yr
Year 20
Capital Value
$6.0M
+119%
Rental Income
+$1.7M
Total Position
$7.7M
+182%
5.3%/yr
Year 30
Capital Value
$8.8M
+224%
Rental Income
+$3.1M
Total Position
$11.9M
+336%
5.0%/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
2.4% annual return
Occupancy
Average
56% average occupancy
Nightly Rate
Strong
$653 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
431 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $653 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.4% 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

36% occ.
2.2%
$5,424/mo
46% occ.
2.8%
$6,935/mo
56% occ.
3.4%
$8,447/mo
current
66% occ.
4.0%
$9,958/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.