Launch offer — 3 months free free, no card

Detached house in Caravela, Alcantarilha
Detached house in Caravela, Alcantarilha — image 2Detached house in Caravela, Alcantarilha — image 3Detached house in Caravela, Alcantarilha — image 4Detached house in Caravela, Alcantarilha — image 5
Grade B+villamid-range

Detached house in Caravela, Alcantarilha

Silves · Central Algarve ·

€420,000

Asking Price (EUR)

7.5%

True Net Yield (Owner, all-in)

5.1%

True Net Yield (Managed, all-in)

9.8%

True Gross Yield

61%

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: €47,629/yr
Average Daily Rate: €215
Payback Period: 19.8 years
5-yr Capital Value: €486,895
10-yr Capital Value: €564,445
Brixfox Score: 74.5 / 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.

€487,880

+16.2% over asking

Asking price€420,000
IMT — Property transfer tax (investment schedule)€21,430
IS — Stamp duty (0.8%)€3,360
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,300
Total acquisition costs€32,340
Renovation (est. €55/m² × 158 m²)
Light touch-ups — paint, fixtures, deep clean.		€8,690
(€4,740–€12,640)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€26,850
All-in investment (incl. renovation & furnishing)€487,880

Gross yield (asking price)

11.3%

True gross yield (all-in)

9.8%

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: 1
Building: 158 m²
Land: 835 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional portuguese tile accentscobblestone driveway

Score Breakdown

ROI
18.18
Visual Appeal
8.8
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
6.07
Payback Speed
4
STR Suitability
4

Description

T2 House with Countryside View and 835 m² of Land – Near Poço Barreto If you are looking for tranquility, outdoor space, and unobstructed views of the Algarve countryside, this house is the ideal choice. Located in the vicinity of Poço Barreto, in the municipality of Silves, this property offers a calm and pleasant e

Location

📍 37.1691°N, 8.3652°W

· Silves, Algarve, Portugal

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

Detached house in Caravela, Alcantarilha

Silves · Central Algarve · Ref BF-5454 Source verified · Bluenest Realestate · listed 3 Jun 2026
Asking price · Freehold
$456,522
View original listing
Ownership
Freehold
Bedrooms
2
Bathrooms
1
Built area
158 m²
Land
835 m²
True net yield
5.1%
≈ $3,950/mo net after costs & tax
5-yr total return (net + appreciation)
10.8% / yr avg
Payback in ~20 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

Energy: D
Condition: good

Description

T2 House with Countryside View and 835 m² of Land – Near Poço Barreto If you are looking for tranquility, outdoor space, and unobstructed views of the Algarve countryside, this house is the ideal choice. Located in the vicinity of Poço Barreto, in the municipality of Silves, this property offers a calm and pleasant e

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)
$302/night
50% ($139)Brixfox estimate($302/night)200% ($556)
Occupancy
61%
10%Brixfox estimate(61%)100%

Short-Term Rental

Indicative
Yearly income
$32,260
Likely range $19,357 – $45,164
Airbnb data$302/night · 61% occupancy
Rental income
$302/night · 61% occ.
$62,039
Running costs (20%)
Utilities, cleaning, maintenance
-$12,408
Income tax (10%)
Indonesian rental income tax
-$17,371
Property tax
Annual property tax
-$0
Net income
7.1% ROI
$32,260

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

5.1%

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

Scenario
Pre-tax
After-tax
Owner-managed
8.9%
7.9%
Fully-managed
6.1%
5.1%
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

11.7%

Annual Revenue

$62,039

Income Tax / yr

$5,428

Payback

20 yrs

True All-In Cost
Asking price$456,522
IMT — transfer tax (non-resident 7.5%)$34,239
Stamp duty (0.8%)$3,652
Notary + registry$2,174
Legal$5,615
Furnishing + STR launch$27,174
All-in cost$529,376

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$3.2M$2.4M$1.6M$798K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $420K
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 12: 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
$511K
+22%
Rental Income
+$158K
Total Position
$669K
+59%
9.7%/yr
Year 10
Capital Value
$622K
+48%
Rental Income
+$340K
Total Position
$962K
+129%
8.6%/yr
Year 20
Capital Value
$920K
+119%
Rental Income
+$797K
Total Position
$1.7M
+309%
7.3%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$1.4M
Total Position
$2.8M
+561%
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
7.1% annual return
Occupancy
Good
61% average occupancy
Nightly Rate
Strong
$278 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Strong
835 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $278 — positioned in the top tier
Generous 835 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
Visual appeal is below average — photos may not compete well on Airbnb listings

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

41% occ.
6.9%
$2,622/mo
51% occ.
8.6%
$3,265/mo
61% occ.
10.3%
$3,909/mo
current
71% occ.
12.0%
$4,552/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.