Launch offer — 3 months free free, no card

Semi-detached house, Quinta do RosalVale de El´Rei, Caramujeira - Vale d'El Rei - Benagil, Lagoa e Carvoeiro
Semi-detached house, Quinta do RosalVale de El´Rei, Caramujeira - Vale d'El Rei - Benagil, Lagoa e Carvoeiro — image 2Semi-detached house, Quinta do RosalVale de El´Rei, Caramujeira - Vale d'El Rei - Benagil, Lagoa e Carvoeiro — image 3Semi-detached house, Quinta do RosalVale de El´Rei, Caramujeira - Vale d'El Rei - Benagil, Lagoa e Carvoeiro — image 4Semi-detached house, Quinta do RosalVale de El´Rei, Caramujeira - Vale d'El Rei - Benagil, Lagoa e Carvoeiro — image 5
Grade B+villamid-range

Semi-detached house, Quinta do RosalVale de El´Rei, Caramujeira - Vale d'El Rei - Benagil, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve ·

€360,000

Asking Price (EUR)

7.1%

True Net Yield (Owner, all-in)

4.7%

True Net Yield (Managed, all-in)

9.5%

True Gross Yield

46%

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: €40,054/yr
Average Daily Rate: €240
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 21.5 years
5-yr Capital Value: €417,339
10-yr Capital Value: €483,810
Brixfox Score: 68 / 100
Comparable Properties: 16
Data Confidence: 77%
Search Radius: 3 km

True Investment Cost

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

€421,395

+17.1% over asking

Asking price€360,000
IMT — Property transfer tax (investment schedule)€16,630
IS — Stamp duty (0.8%)€2,880
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,400
Total acquisition costs€26,160
Renovation (est. €55/m² × 107 m²)
Light touch-ups — paint, fixtures, deep clean.		€5,885
(€3,210–€8,560)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€29,350
All-in investment (incl. renovation & furnishing)€421,395

Gross yield (asking price)

11.1%

True gross yield (all-in)

9.5%

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: 2
Bathrooms: 2
Building: 107 m²
Style: portuguese-traditional
Condition: good
Year Built: 2001
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

pergola with bougainvilleacommunal pool areatraditional tiled flooringwood-burning stove

Score Breakdown

ROI
16.95
Visual Appeal
11.8
Ownership Security
13
Location
10.56
Land & Space
4.14
Rental Demand
4.58
Payback Speed
3
STR Suitability
4

Description

Great opportunity to purchase a fully furnished and tastefully decorated corner townhouse on the well-maintained resort Quinta do Rosal, only a short drive to some of the most beautiful beaches of the Algarve, prestigious golf courses and all amenities. This 2 storey corner townhouse is situated on the popular resort

Location

📍 37.1168°N, 8.4292°W

· Lagoa/Carvoeiro, Algarve, Portugal

View this property on Vernon Algarve Mediação imobiliaria →Listed via Idealista.pt
2-bedroom freehold villa in Lagoa/Carvoeiro — photo 1 of 5
Vernon Algarve Mediação imobiliaria
2-bedroom freehold villa in Lagoa/Carvoeiro — photo 2 of 5
2-bedroom freehold villa in Lagoa/Carvoeiro — photo 3 of 5
2-bedroom freehold villa in Lagoa/Carvoeiro — photo 4 of 5
2-bedroom freehold villa in Lagoa/Carvoeiro — photo 5 of 5

Semi-detached house, Quinta do RosalVale de El´Rei, Caramujeira - Vale d'El Rei - Benagil, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve · Ref BF-4570 Source verified · Vernon Algarve Mediação imobiliaria · listed 2 Jun 2026
Asking price · Freehold
$391,304
View original listing
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
107 m²
True net yield
4.7%
≈ $3,237/mo net after costs & tax
5-yr total return (net + appreciation)
12.5% / yr avg
Payback in ~22 yrs from rent
Brixfox Score 68 · 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: 2001
Energy: D
Condition: good

Description

Great opportunity to purchase a fully furnished and tastefully decorated corner townhouse on the well-maintained resort Quinta do Rosal, only a short drive to some of the most beautiful beaches of the Algarve, prestigious golf courses and all amenities. This 2 storey corner townhouse is situated on the popular resort

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)
$337/night
50% ($155)Brixfox estimate($337/night)200% ($620)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

Indicative
Yearly income
$27,104
Likely range $16,262 – $37,946
Airbnb data$337/night · 46% occupancy
Rental income
$337/night · 46% occ.
$52,123
Running costs (20%)
Utilities, cleaning, maintenance
-$10,425
Income tax (10%)
Indonesian rental income tax
-$14,594
Property tax
Annual property tax
-$0
Net income
6.9% ROI
$27,104

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

4.7%

on all-in cost of $457,943

Scenario
Pre-tax
After-tax
Owner-managed
8.5%
7.5%
Fully-managed
5.6%
4.7%
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

11.4%

Annual Revenue

$52,123

Income Tax / yr

$4,561

Payback

22 yrs

True All-In Cost
Asking price$391,304
IMT — transfer tax (non-resident 7.5%)$29,348
Stamp duty (0.8%)$3,130
Notary + registry$2,174
Legal$4,813
Furnishing + STR launch$27,174
All-in cost$457,943

Growth & Exit Strategy

How your investment grows over time

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

$2.7M$2.0M$1.4M$677K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $360K
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 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$438K
+22%
Rental Income
+$132K
Total Position
$570K
+58%
9.6%/yr
Year 10
Capital Value
$533K
+48%
Rental Income
+$286K
Total Position
$819K
+127%
8.6%/yr
Year 20
Capital Value
$789K
+119%
Rental Income
+$670K
Total Position
$1.5M
+305%
7.2%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$1.2M
Total Position
$2.4M
+554%
6.5%/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
6.9% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Strong
$310 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 $310 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 46% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
6.6%
$2,151/mo
40% occ.
8.8%
$2,868/mo
46% occ.
10.1%
$3,284/mo
current
56% occ.
12.3%
$4,001/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.