House in Malheiro - Belmonte - Ladeira do Vau, Portimão
Portimão · Western Algarve ·
€1.6M
Asking Price (EUR)
10.0%
True Net Yield (Owner, all-in)
6.9%
True Net Yield (Managed, all-in)
15.3%
True Gross Yield
43%
Occupancy
Projections — conservative (data maturing)
Our Airbnb calendar dataset started 0.9 months ago and is currently at 7% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.72, occupancy cap 66%) that auto-fades to full fidelity by April 2027.
True Investment Cost
Portuguese transfer tax (IMT) + stamp duty (IS) + notary + registration + legal + renovation + full furnishing & STR launch setup.
€1.8M
+15.4% over asking
| Asking price | €1.6M |
| IMT — Property transfer tax (investment schedule) | €120,000 |
| IS — Stamp duty (0.8%) | €12,800 |
| Notary (escritura) | €1,000 |
| Property registry | €250 |
| Legal fees (~1.5%) | €24,000 |
| Total acquisition costs | €158,050 |
| Renovation | €0 — move-in ready |
| Furnishing & STR launch (7bd × €8000 base, luxury tier) Furniture, appliances, electronics, linens, AL licence setup, launch photography. | €88,700 |
| All-in investment (incl. renovation & furnishing) | €1.8M |
Gross yield (asking price)
17.7%
True gross yield (all-in)
15.3%
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.
AL Licence Status Unconfirmed
AL licence status unconfirmed — verify before purchase
Design Features
Score Breakdown
Description
We present this fantastic villa which is an authentic luxury retreat in an unbeatable location, offering space, privacy, style, and a truly exceptional connection to nature. This extraordinary 7-suite villa, with a private area of 425m2, is set on a generous plot of 2487 m. The property perfectly balances modern luxury
Location
📍 37.1705°N, 8.5547°W
· Portimão, Algarve, Portugal