Launch offer — 3 months free free, no card

Terraced house in Mexilhoeira da Carregação, Mexilhoeira da Carregação, Estômbar e Parchal
Terraced house in Mexilhoeira da Carregação, Mexilhoeira da Carregação, Estômbar e Parchal — image 2Terraced house in Mexilhoeira da Carregação, Mexilhoeira da Carregação, Estômbar e Parchal — image 3Terraced house in Mexilhoeira da Carregação, Mexilhoeira da Carregação, Estômbar e Parchal — image 4Terraced house in Mexilhoeira da Carregação, Mexilhoeira da Carregação, Estômbar e Parchal — image 5
Grade B+villamid-range

Terraced house in Mexilhoeira da Carregação, Mexilhoeira da Carregação, Estômbar e Parchal

Lagoa/Carvoeiro · Central Algarve ·

€525,000

Asking Price (EUR)

6.0%

True Net Yield (Owner, all-in)

4.0%

True Net Yield (Managed, all-in)

7.9%

True Gross Yield

44%

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: €47,701/yr
Average Daily Rate: €295
+10.0% vs area baselineModern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 25.1 years
5-yr Capital Value: €608,619
10-yr Capital Value: €705,556
Brixfox Score: 70 / 100
Comparable Properties: 5
Data Confidence: 73%
Search Radius: 2 km

True Investment Cost

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

€600,355

+14.4% over asking

Asking price€525,000
IMT — Property transfer tax (investment schedule)€29,830
IS — Stamp duty (0.8%)€4,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,875
Total acquisition costs€43,155
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€600,355

Gross yield (asking price)

9.1%

True gross yield (all-in)

7.9%

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: 207 m²
Land: 701 m²
Style: contemporary
Condition: excellent
Year Built: 2005
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

exposed brick accent wallblack slate accent wallsolar panels

Score Breakdown

ROI
14.93
Visual Appeal
11.2
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
4.44
Payback Speed
2
STR Suitability
4

Description

Townhouse in the final stages of renovation, it will look like new.Three bedrooms, two en suite, in total there are 3 complete bathrooms and another guest bathroom.Parking at the entrance with two parking spaces, large storage room.Views of the village of Estômbar and also of the interior of the village. The renovatio

Location

📍 37.1444°N, 8.5119°W

· Lagoa/Carvoeiro, Algarve, Portugal

Visit PERA Premium Properties →Listed via Idealista.pt
3-bedroom freehold villa in Lagoa/Carvoeiro — photo 1 of 5
PERA Premium Properties
3-bedroom freehold villa in Lagoa/Carvoeiro — photo 2 of 5
3-bedroom freehold villa in Lagoa/Carvoeiro — photo 3 of 5
3-bedroom freehold villa in Lagoa/Carvoeiro — photo 4 of 5
3-bedroom freehold villa in Lagoa/Carvoeiro — photo 5 of 5

Terraced house in Mexilhoeira da Carregação, Mexilhoeira da Carregação, Estômbar e Parchal

Lagoa/Carvoeiro · Central Algarve · Ref BF-4220 Source verified · PERA Premium Properties · listed 3 Jun 2026
Asking price · Freehold
$570,652
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
207 m²
Land
701 m²
True net yield
4.0%
≈ $3,886/mo net after costs & tax
5-yr total return (net + appreciation)
11.2% / yr avg
Payback in ~25 yrs from rent
Brixfox Score 70 · 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

Lagoa/Carvoeiro

Central Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2005
Energy: D
Condition: excellent

Description

Townhouse in the final stages of renovation, it will look like new.Three bedrooms, two en suite, in total there are 3 complete bathrooms and another guest bathroom.Parking at the entrance with two parking spaces, large storage room.Views of the village of Estômbar and also of the interior of the village. The renovatio

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)
$414/night
50% ($191)Brixfox estimate($414/night)200% ($762)
Occupancy
44%
10%Brixfox estimate(44%)100%

Short-Term Rental

Indicative
Yearly income
$32,285
Likely range $19,371 – $45,199
Airbnb data$414/night · 44% occupancy
Rental income
$414/night · 44% occ.
$62,086
Running costs (20%)
Utilities, cleaning, maintenance
-$12,417
Income tax (10%)
Indonesian rental income tax
-$17,384
Property tax
Annual property tax
-$0
Net income
5.7% ROI
$32,285

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

4.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
7.1%
6.3%
Fully-managed
4.8%
4.0%
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

9.5%

Annual Revenue

$62,086

Income Tax / yr

$5,433

Payback

25 yrs

True All-In Cost
Asking price$570,652
IMT — transfer tax (non-resident 7.5%)$42,799
Stamp duty (0.8%)$4,565
Notary + registry$2,174
Legal$7,020
Furnishing + STR launch$27,174
All-in cost$654,384

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagoa/Carvoeiro.

$3.6M$2.7M$1.8M$896K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $525K
Capital appreciation
Property value growing at +4%/yr based on Lagoa/Carvoeiro 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 15: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$639K
+22%
Rental Income
+$158K
Total Position
$796K
+52%
8.7%/yr
Year 10
Capital Value
$777K
+48%
Rental Income
+$340K
Total Position
$1.1M
+113%
7.8%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$798K
Total Position
$1.9M
+271%
6.8%/yr
Year 30
Capital Value
$1.7M
+224%
Rental Income
+$1.4M
Total Position
$3.1M
+493%
6.1%/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
Good
5.7% annual return
Occupancy
Weak
44% average occupancy
Nightly Rate
Strong
$381 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Strong
701 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $381 — positioned in the top tier
Generous 701 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 44% — factor in seasonal gaps

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

30% occ.
5.6%
$2,646/mo
40% occ.
7.4%
$3,528/mo
44% occ.
8.2%
$3,911/mo
current
54% occ.
10.1%
$4,793/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.