Launch offer — 3 months free free, no card

Detached house in Em1272, Salicos - Sesmarias - Boavista, Lagoa e Carvoeiro
Detached house in Em1272, Salicos - Sesmarias - Boavista, Lagoa e Carvoeiro — image 2Detached house in Em1272, Salicos - Sesmarias - Boavista, Lagoa e Carvoeiro — image 3Detached house in Em1272, Salicos - Sesmarias - Boavista, Lagoa e Carvoeiro — image 4Detached house in Em1272, Salicos - Sesmarias - Boavista, Lagoa e Carvoeiro — image 5
Grade B+villaluxury

Detached house in Em1272, Salicos - Sesmarias - Boavista, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve ·

€1.7M

Asking Price (EUR)

2.9%

True Net Yield (Owner, all-in)

2.0%

True Net Yield (Managed, all-in)

4.0%

True Gross Yield

48%

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: €77,106/yr
Average Daily Rate: €445
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 51.1 years
5-yr Capital Value: €2.0M
10-yr Capital Value: €2.3M
Brixfox Score: 65.4 / 100
Comparable Properties: 13
Data Confidence: 83%
Search Radius: 2 km

True Investment Cost

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

€1.9M

+13.0% over asking

Asking price€1.7M
IMT — Property transfer tax (investment schedule)€127,500
IS — Stamp duty (0.8%)€13,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€25,500
Total acquisition costs€167,850
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)€1.9M

Gross yield (asking price)

4.5%

True gross yield (all-in)

4.0%

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: 3
Bathrooms: 4
Building: 400 m²
Land: 724 m²
Style: portuguese-traditional
Condition: excellent
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

vineyard settingcluster of individual unitspanoramic views

Score Breakdown

ROI
7.84
Visual Appeal
14.8
Ownership Security
13
Location
10.56
Land & Space
10.41
Rental Demand
4.75
Payback Speed
0
STR Suitability
4

Description

Set in a serene location, within 7 hectares of nature, overlooking the vineyards, pine and almond trees, these designer villas redefine luxury with a sustainable edge. The utmost respect for the natural beautyin which the properties are being constructed, 'state of the art' technology, creating a 'green' environment, l

Location

📍 37.0940°N, 8.4720°W

· Lagoa/Carvoeiro, Algarve, Portugal

View this property on Exclusive Algarve Villas →Listed via Idealista.pt
3-bedroom freehold villa in Lagoa/Carvoeiro — photo 1 of 5
Exclusive Algarve Villas
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

Detached house in Em1272, Salicos - Sesmarias - Boavista, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve · Ref BF-4395 Source verified · Exclusive Algarve Villas · listed 2 Jun 2026
Asking price · Freehold
$1,847,826
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
400 m²
Land
724 m²
True net yield
2.0%
≈ $6,032/mo net after costs & tax
5-yr total return (net + appreciation)
8.3% / yr avg
Payback in ~51 yrs from rent
Brixfox Score 65 · 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

Energy: A+
Condition: excellent

Description

Set in a serene location, within 7 hectares of nature, overlooking the vineyards, pine and almond trees, these designer villas redefine luxury with a sustainable edge. The utmost respect for the natural beautyin which the properties are being constructed, 'state of the art' technology, creating a 'green' environment, l

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)
$625/night
50% ($288)Brixfox estimate($625/night)200% ($1150)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Indicative
Yearly income
$52,185
Likely range $31,311 – $73,060
Airbnb data$625/night · 48% occupancy
Rental income
$625/night · 48% occ.
$100,357
Running costs (20%)
Utilities, cleaning, maintenance
-$20,071
Income tax (10%)
Indonesian rental income tax
-$28,100
Property tax
Annual property tax
-$0
Net income
2.8% ROI
$52,185

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
3.5%
3.1%
Fully-managed
2.4%
2.0%
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

4.9%

Annual Revenue

$100,357

Income Tax / yr

$8,782

Payback

51 yrs

True All-In Cost
Asking price$1,847,826
IMT — transfer tax (non-resident 7.5%)$138,587
Stamp duty (0.8%)$14,783
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,043,913

Growth & Exit Strategy

How your investment grows over time

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

$9.0M$6.7M$4.5M$2.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.7M
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 25: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.1M
+22%
Rental Income
+$255K
Total Position
$2.3M
+37%
6.4%/yr
Year 10
Capital Value
$2.5M
+48%
Rental Income
+$550K
Total Position
$3.1M
+80%
6.1%/yr
Year 20
Capital Value
$3.7M
+119%
Rental Income
+$1.3M
Total Position
$5.0M
+195%
5.6%/yr
Year 30
Capital Value
$5.5M
+224%
Rental Income
+$2.3M
Total Position
$7.8M
+359%
5.2%/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
2.8% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$575 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
724 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $575 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 724 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.8% 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

30% occ.
2.6%
$3,993/mo
40% occ.
3.5%
$5,324/mo
48% occ.
4.1%
$6,322/mo
current
58% occ.
5.0%
$7,653/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.