Launch offer — 3 months free free, no card

Semi-detached house in Estrada da Ponta da Piedade, Nn, Praia Dona Ana, Lagos Cidade, Lagos
Grade Bvillamid-range

Semi-detached house in Estrada da Ponta da Piedade, Nn, Praia Dona Ana, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€2.5M

Asking Price (EUR)

2.0%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

3.0%

True Gross Yield

57%

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: €81,917/yr
Average Daily Rate: €393
+3.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 77.0 years
5-yr Capital Value: €2.8M
10-yr Capital Value: €3.3M
Brixfox Score: 57.9 / 100
Comparable Properties: 9
Data Confidence: 79%
Search Radius: 2 km

True Investment Cost

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

€2.7M

+11.4% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€183,750
IS — Stamp duty (0.8%)€19,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€36,750
Total acquisition costs€241,350
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€37,550
All-in investment (incl. renovation & furnishing)€2.7M

Gross yield (asking price)

3.3%

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
Building: 300 m²
Style: modern
Condition: new-build

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

flat roof architecturelarge windowsminimalist facade

Score Breakdown

ROI
5.2
Visual Appeal
13.6
Ownership Security
13
Location
10.44
Land & Space
6
Rental Demand
5.71
Payback Speed
0
STR Suitability
4

Description

Explore the allure of living in a seaside paradise! This dream home, with excellent finishes and insulation, is about to become reality. Located just 300 meters from Camilo beach, 500 meters from Dona Ana beach and the stunning Ponta da Piedade, it offers breathtaking views. A unique opportunity to live in the heart

Location

📍 37.1028°N, 8.6731°W

· Lagos, Algarve, Portugal

Listed by ONE SUCESSO via Idealista.pt
4-bedroom freehold villa in Lagos — photo 1 of 1
Idealista.pt

Semi-detached house in Estrada da Ponta da Piedade, Nn, Praia Dona Ana, Lagos Cidade, Lagos

Lagos · Western Algarve · Ref BF-45290 Source verified · Idealista.pt · listed 1 May 2026
Asking price · Freehold
$2,663,043
Ownership
Freehold
Bedrooms
4
Built area
300 m²
True net yield
1.3%
≈ $6,030/mo net after costs & tax
5-yr total return (net + appreciation)
7.6% / yr avg
Payback in ~77 yrs from rent
Brixfox Score 58 · 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

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Condition: new-build

Description

Explore the allure of living in a seaside paradise! This dream home, with excellent finishes and insulation, is about to become reality. Located just 300 meters from Camilo beach, 500 meters from Dona Ana beach and the stunning Ponta da Piedade, it offers breathtaking views. A unique opportunity to live in the heart

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)
$553/night
50% ($254)Brixfox estimate($553/night)200% ($1018)
Occupancy
57%
10%Brixfox estimate(57%)100%

Short-Term Rental

Indicative
Yearly income
$55,473
Likely range $33,284 – $77,663
Airbnb data$553/night · 57% occupancy
Rental income
$553/night · 57% occ.
$106,679
Running costs (20%)
Utilities, cleaning, maintenance
-$21,336
Income tax (10%)
Indonesian rental income tax
-$29,870
Property tax
Annual property tax
-$0
Net income
2.1% ROI
$55,473

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.5%
2.1%
Fully-managed
1.6%
1.3%
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

3.6%

Annual Revenue

$106,679

Income Tax / yr

$9,335

Payback

77 yrs

True All-In Cost
Asking price$2,663,043
IMT — transfer tax (non-resident 7.5%)$199,728
Stamp duty (0.8%)$21,304
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,926,793

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$11.9M$8.9M$6.0M$3.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $2.5M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.0M
+22%
Rental Income
+$271K
Total Position
$3.3M
+33%
5.8%/yr
Year 10
Capital Value
$3.6M
+48%
Rental Income
+$585K
Total Position
$4.2M
+72%
5.6%/yr
Year 20
Capital Value
$5.4M
+119%
Rental Income
+$1.4M
Total Position
$6.7M
+175%
5.2%/yr
Year 30
Capital Value
$7.9M
+224%
Rental Income
+$2.4M
Total Position
$10.4M
+323%
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
57% average occupancy
Nightly Rate
Strong
$509 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $509 — positioned in the top tier
Freehold ownership — maximum long-term security

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

37% occ.
2.0%
$4,365/mo
47% occ.
2.5%
$5,543/mo
57% occ.
3.0%
$6,720/mo
current
67% occ.
3.6%
$7,898/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.