Launch offer — 3 months free free, no card

House in Sesmarias - Presa da Moura - Boa Nova, Estômbar e Parchal
House in Sesmarias - Presa da Moura - Boa Nova, Estômbar e Parchal — image 2House in Sesmarias - Presa da Moura - Boa Nova, Estômbar e Parchal — image 3House in Sesmarias - Presa da Moura - Boa Nova, Estômbar e Parchal — image 4House in Sesmarias - Presa da Moura - Boa Nova, Estômbar e Parchal — image 5
Grade B+villamid-range

House in Sesmarias - Presa da Moura - Boa Nova, Estômbar e Parchal

Lagoa/Carvoeiro · Central Algarve ·

€1.3M

Asking Price (EUR)

5.8%

True Net Yield (Owner, all-in)

4.1%

True Net Yield (Managed, all-in)

7.3%

True Gross Yield

52%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.8 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: €107,723/yr
Average Daily Rate: €570
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 23.3 years
5-yr Capital Value: €1.5M
10-yr Capital Value: €1.7M
Brixfox Score: 74.2 / 100
Comparable Properties: 5
Data Confidence: 70%
Search Radius: 3 km

True Investment Cost

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

€1.5M

+14.2% over asking

Asking price€1.3M
IMT — Property transfer tax (investment schedule)€97,425
IS — Stamp duty (0.8%)€10,392
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€19,485
Total acquisition costs€128,552
Renovation (est. €55/m² × 284 m²)
Light touch-ups — paint, fixtures, deep clean.		€15,620
(€8,520–€22,720)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€1.5M

Gross yield (asking price)

8.3%

True gross yield (all-in)

7.3%

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.

Bedrooms: 4
Bathrooms: 5
Building: 284 m²
Land: 1223 m²
Style: portuguese-traditional
Condition: good
Year Built: 2008
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large private poolspacious outdoor patiotraditional fireplacebright, airy interiors

Score Breakdown

ROI
15.84
Visual Appeal
12.8
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.18
Payback Speed
3
STR Suitability
4

Description

The two-storey villa comprises on the ground floor of the entrance hall with a practical fitted storage cupboard, a guest WC, two double bedrooms, both en-suite and equipped with fitted wardrobes, the spacious lounge with a log burning fire, adjoining dining area and the open-plan fully-fitted kitchen with breakfast ba

Location

📍 37.1064°N, 8.4928°W

· Lagoa/Carvoeiro, Algarve, Portugal

View this property on Carvoeiro Clube Real Estate →Listed via Idealista.pt
4-bedroom freehold villa in Lagoa/Carvoeiro — photo 1 of 5
Carvoeiro Clube Real Estate
4-bedroom freehold villa in Lagoa/Carvoeiro — photo 2 of 5
4-bedroom freehold villa in Lagoa/Carvoeiro — photo 3 of 5
4-bedroom freehold villa in Lagoa/Carvoeiro — photo 4 of 5
4-bedroom freehold villa in Lagoa/Carvoeiro — photo 5 of 5

House in Sesmarias - Presa da Moura - Boa Nova, Estômbar e Parchal

Lagoa/Carvoeiro · Central Algarve · Ref BF-4933 Source verified · Carvoeiro Clube Real Estate · listed 2 Jun 2026
Asking price · Freehold
$1,411,957
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
284 m²
Land
1223 m²
True net yield
4.3%
≈ $9,342/mo net after costs & tax
5-yr total return (net + appreciation)
10.7% / yr avg
Payback in ~23 yrs from rent
Brixfox Score 74 · 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: 2008
Energy: C
Condition: good

Description

The two-storey villa comprises on the ground floor of the entrance hall with a practical fitted storage cupboard, a guest WC, two double bedrooms, both en-suite and equipped with fitted wardrobes, the spacious lounge with a log burning fire, adjoining dining area and the open-plan fully-fitted kitchen with breakfast ba

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)
$804/night
50% ($370)Brixfox estimate($804/night)200% ($1479)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Indicative
Yearly income
$73,110
Likely range $43,866 – $102,354
Airbnb data$804/night · 52% occupancy
Rental income
$804/night · 52% occ.
$140,597
Running costs (20%)
Utilities, cleaning, maintenance
-$28,119
Income tax (10%)
Indonesian rental income tax
-$39,367
Property tax
Annual property tax
-$0
Net income
5.2% ROI
$73,110

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

4.3%

on all-in cost of $1,571,866

Scenario
Pre-tax
After-tax
Owner-managed
7.1%
6.3%
Fully-managed
5.1%
4.3%
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

8.9%

Annual Revenue

$140,597

Income Tax / yr

$12,302

Payback

23 yrs

True All-In Cost
Asking price$1,411,957
IMT — transfer tax (non-resident 7.5%)$105,897
Stamp duty (0.8%)$11,296
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,571,866

Growth & Exit Strategy

How your investment grows over time

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

$8.5M$6.4M$4.3M$2.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.3M
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 16: 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
$1.6M
+22%
Rental Income
+$357K
Total Position
$1.9M
+49%
8.3%/yr
Year 10
Capital Value
$1.9M
+48%
Rental Income
+$771K
Total Position
$2.7M
+107%
7.6%/yr
Year 20
Capital Value
$2.8M
+119%
Rental Income
+$1.8M
Total Position
$4.7M
+258%
6.6%/yr
Year 30
Capital Value
$4.2M
+224%
Rental Income
+$3.2M
Total Position
$7.4M
+471%
6.0%/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
5.2% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$740 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
1223 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $740 — positioned in the top tier
Generous 1223 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 52% — 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

32% occ.
4.6%
$5,434/mo
42% occ.
6.1%
$7,146/mo
52% occ.
7.5%
$8,858/mo
current
62% occ.
9.0%
$10,569/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.