Launch offer — 3 months free free, no card

Detached house, Malhão – Fazenda Caravela, Caravela, Alcantarilha e Pêra
Detached house, Malhão – Fazenda Caravela, Caravela, Alcantarilha e Pêra — image 2Detached house, Malhão – Fazenda Caravela, Caravela, Alcantarilha e Pêra — image 3Detached house, Malhão – Fazenda Caravela, Caravela, Alcantarilha e Pêra — image 4Detached house, Malhão – Fazenda Caravela, Caravela, Alcantarilha e Pêra — image 5
Grade B+villaluxury

Detached house, Malhão – Fazenda Caravela, Caravela, Alcantarilha e Pêra

Silves · Central Algarve ·

€1.3M

Asking Price (EUR)

5.2%

True Net Yield (Owner, all-in)

3.7%

True Net Yield (Managed, all-in)

6.7%

True Gross Yield

56%

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: €96,897/yr
Average Daily Rate: €478
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 26.2 years
5-yr Capital Value: €1.5M
10-yr Capital Value: €1.7M
Brixfox Score: 74.8 / 100
Comparable Properties: 11
Data Confidence: 64%
Search Radius: 6 km

True Investment Cost

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

€1.5M

+14.1% over asking

Asking price€1.3M
IMT — Property transfer tax (investment schedule)€95,625
IS — Stamp duty (0.8%)€10,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€19,125
Total acquisition costs€126,200
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)€1.5M

Gross yield (asking price)

7.6%

True gross yield (all-in)

6.7%

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: 380 m²
Land: 1114 m²
Style: modern
Condition: new-build
Year Built: 2023
Energy Certificate: In process
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity poolextensive glass facadesintegrated green roofoutdoor fire pit area

Score Breakdown

ROI
14.37
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
11.91
Rental Demand
5.55
Payback Speed
2
STR Suitability
4

Description

This charming Villa V3+1 with Infinity Pool is immersed in a picturesque landscape of citrus groves, close to the prestigious Amendoeira Golf Course & Resort and just 10 km from Armação de Pêra beach. The property offers generous rooms flooded with natural light, covering two habitable levels, with the advantage of be

Location

📍 37.1682°N, 8.3617°W

· Silves, Algarve, Portugal

View this property on ONLIV Real Estate Solutions →Listed via Idealista.pt
3-bedroom freehold villa in Silves — photo 1 of 5
ONLIV Real Estate Solutions
3-bedroom freehold villa in Silves — photo 2 of 5
3-bedroom freehold villa in Silves — photo 3 of 5
3-bedroom freehold villa in Silves — photo 4 of 5
3-bedroom freehold villa in Silves — photo 5 of 5

Detached house, Malhão – Fazenda Caravela, Caravela, Alcantarilha e Pêra

Silves · Central Algarve · Ref BF-5452 Source verified · ONLIV Real Estate Solutions · listed 2 Jun 2026
Asking price · Freehold
$1,385,870
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
380 m²
Land
1114 m²
True net yield
3.8%
≈ $8,285/mo net after costs & tax
5-yr total return (net + appreciation)
8.5% / yr avg
Payback in ~26 yrs from rent
Brixfox Score 75 · 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

Year built: 2023
Energy: In process
Condition: new-build

Description

This charming Villa V3+1 with Infinity Pool is immersed in a picturesque landscape of citrus groves, close to the prestigious Amendoeira Golf Course & Resort and just 10 km from Armação de Pêra beach. The property offers generous rooms flooded with natural light, covering two habitable levels, with the advantage of be

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)
$674/night
50% ($310)Brixfox estimate($674/night)200% ($1240)
Occupancy
56%
10%Brixfox estimate(56%)100%

Short-Term Rental

Indicative
Yearly income
$65,759
Likely range $39,455 – $92,062
Airbnb data$674/night · 56% occupancy
Rental income
$674/night · 56% occ.
$126,459
Running costs (20%)
Utilities, cleaning, maintenance
-$25,292
Income tax (10%)
Indonesian rental income tax
-$35,408
Property tax
Annual property tax
-$0
Net income
4.7% ROI
$65,759

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

3.8%

on all-in cost of $1,543,614

Scenario
Pre-tax
After-tax
Owner-managed
6.4%
5.7%
Fully-managed
4.5%
3.8%
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

8.2%

Annual Revenue

$126,459

Income Tax / yr

$11,065

Payback

26 yrs

True All-In Cost
Asking price$1,385,870
IMT — transfer tax (non-resident 7.5%)$103,940
Stamp duty (0.8%)$11,087
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,543,614

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$8.1M$6.0M$4.0M$2.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.3M
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.
Paid back
Year 17: 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
+$321K
Total Position
$1.9M
+47%
8.0%/yr
Year 10
Capital Value
$1.9M
+48%
Rental Income
+$694K
Total Position
$2.6M
+102%
7.3%/yr
Year 20
Capital Value
$2.8M
+119%
Rental Income
+$1.6M
Total Position
$4.4M
+247%
6.4%/yr
Year 30
Capital Value
$4.1M
+224%
Rental Income
+$2.9M
Total Position
$7.0M
+450%
5.8%/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
Average
4.7% annual return
Occupancy
Average
56% average occupancy
Nightly Rate
Strong
$620 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
1114 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $620 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 1114 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.7% is near 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

36% occ.
4.4%
$5,097/mo
46% occ.
5.7%
$6,532/mo
56% occ.
6.9%
$7,967/mo
current
66% occ.
8.1%
$9,403/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.