Launch offer — 3 months free free, no card

Detached house in Val 2071-7, Tunes
Detached house in Val 2071-7, Tunes — image 2Detached house in Val 2071-7, Tunes — image 3Detached house in Val 2071-7, Tunes — image 4Detached house in Val 2071-7, Tunes — image 5
Grade Bvillaluxury

Detached house in Val 2071-7, Tunes

Silves · Central Algarve ·

€4.6M

Asking Price (EUR)

1.4%

True Net Yield (Owner, all-in)

0.9%

True Net Yield (Managed, all-in)

2.2%

True Gross Yield

51%

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: €112,298/yr
Average Daily Rate: €608
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 120.6 years
5-yr Capital Value: €5.3M
10-yr Capital Value: €6.2M
Brixfox Score: 62.4 / 100
Comparable Properties: 5
Data Confidence: 67%
Search Radius: 6 km

True Investment Cost

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

€5.1M

+11.4% over asking

Asking price€4.6M
IMT — Property transfer tax (investment schedule)€345,000
IS — Stamp duty (0.8%)€36,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€69,000
Total acquisition costs€452,050
Renovation€0 — move-in ready
Furnishing & STR launch (5bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€71,000
All-in investment (incl. renovation & furnishing)€5.1M

Gross yield (asking price)

2.4%

True gross yield (all-in)

2.2%

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: 5
Bathrooms: 6
Building: 549 m²
Land: 5000 m²
Style: modern
Condition: new-build
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large format tile flooringintegrated fireplacefloor-to-ceiling glass wallsminimalist ring chandelierslarge outdoor pool area with loungers

Score Breakdown

ROI
3.32
Visual Appeal
16.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.06
Payback Speed
0
STR Suitability
4

Description

Turnkey 5-bedroom villa with 549 sqm of gross building area, swimming pool and garage, set on a 5,000 sqm plot, located in Foral, in the Barrocal region of the Algarve. The villa is distributed over two floors. The ground floor features a spacious open-plan living room, dining area and kitchen with direct access to o

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

Visit JLL Residential Portugal →Listed via Idealista.pt
5-bedroom freehold villa in Silves — photo 1 of 5
JLL Residential Portugal
5-bedroom freehold villa in Silves — photo 2 of 5
5-bedroom freehold villa in Silves — photo 3 of 5
5-bedroom freehold villa in Silves — photo 4 of 5
5-bedroom freehold villa in Silves — photo 5 of 5

Detached house in Val 2071-7, Tunes

Silves · Central Algarve · Ref BF-5143 Source verified · JLL Residential Portugal · listed 2 Jun 2026
Asking price · Freehold
$5,000,000
View original listing
Ownership
Freehold
Bedrooms
5
Bathrooms
6
Built area
549 m²
Land
5000 m²
True net yield
0.8%
≈ $7,644/mo net after costs & tax
5-yr total return (net + appreciation)
5.3% / yr avg
Payback in ~121 yrs from rent
Brixfox Score 62 · 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

Silves

Central Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: A
Condition: new-build

Description

Turnkey 5-bedroom villa with 549 sqm of gross building area, swimming pool and garage, set on a 5,000 sqm plot, located in Foral, in the Barrocal region of the Algarve. The villa is distributed over two floors. The ground floor features a spacious open-plan living room, dining area and kitchen with direct access to o

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)
$855/night
50% ($393)Brixfox estimate($855/night)200% ($1574)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Indicative
Yearly income
$76,023
Likely range $45,614 – $106,432
Airbnb data$855/night · 51% occupancy
Rental income
$855/night · 51% occ.
$146,198
Running costs (20%)
Utilities, cleaning, maintenance
-$29,240
Income tax (10%)
Indonesian rental income tax
-$40,935
Property tax
Annual property tax
-$0
Net income
1.5% ROI
$76,023

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

0.8%

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

Scenario
Pre-tax
After-tax
Owner-managed
1.7%
1.4%
Fully-managed
1.1%
0.8%
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

2.7%

Annual Revenue

$146,198

Income Tax / yr

$12,792

Payback

—

True All-In Cost
Asking price$5,000,000
IMT — transfer tax (non-resident 7.5%)$375,000
Stamp duty (0.8%)$40,000
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$5,457,717

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$21.0M$15.7M$10.5M$5.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $4.6M
Capital appreciation
Property value growing at +4%/yr based on Silves 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 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$5.6M
+22%
Rental Income
+$371K
Total Position
$6.0M
+30%
5.3%/yr
Year 10
Capital Value
$6.8M
+48%
Rental Income
+$802K
Total Position
$7.6M
+65%
5.2%/yr
Year 20
Capital Value
$10.1M
+119%
Rental Income
+$1.9M
Total Position
$12.0M
+160%
4.9%/yr
Year 30
Capital Value
$14.9M
+224%
Rental Income
+$3.3M
Total Position
$18.2M
+297%
4.7%/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
1.5% annual return
Occupancy
Average
51% average occupancy
Nightly Rate
Strong
$787 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
5000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $787 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 5000 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.5% 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

31% occ.
1.3%
$5,567/mo
41% occ.
1.8%
$7,389/mo
51% occ.
2.2%
$9,210/mo
current
61% occ.
2.6%
$11,031/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.