Launch offer — 3 months free free, no card

Detached house in Vales de Pêra, Pêra
Detached house in Vales de Pêra, Pêra — image 2Detached house in Vales de Pêra, Pêra — image 3Detached house in Vales de Pêra, Pêra — image 4Detached house in Vales de Pêra, Pêra — image 5
Grade Bvillamid-range

Detached house in Vales de Pêra, Pêra

Silves · Central Algarve ·

€1.6M

Asking Price (EUR)

1.2%

True Net Yield (Owner, all-in)

0.7%

True Net Yield (Managed, all-in)

2.2%

True Gross Yield

38%

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: €41,126/yr
Average Daily Rate: €296
+3.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%), Has view (+10%)
Payback Period: 162.7 years
5-yr Capital Value: €1.9M
10-yr Capital Value: €2.2M
Brixfox Score: 55.8 / 100
Comparable Properties: 8
Data Confidence: 82%
Search Radius: 2 km

True Investment Cost

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

€1.9M

+13.0% over asking

Asking price€1.6M
IMT — Property transfer tax (investment schedule)€123,750
IS — Stamp duty (0.8%)€13,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€24,750
Total acquisition costs€162,950
Renovation (est. €55/m² × 260 m²)
Light touch-ups — paint, fixtures, deep clean.		€14,300
(€7,800–€20,800)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€37,550
All-in investment (incl. renovation & furnishing)€1.9M

Gross yield (asking price)

2.5%

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: 4
Bathrooms: 3
Building: 260 m²
Land: 8281.7 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: B
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

exposed wooden beam ceilingscobblestone drivewaystone wall accents

Score Breakdown

ROI
2.44
Visual Appeal
12.2
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
3.8
Payback Speed
0
STR Suitability
4

Description

4-bedroom house and urban plot with 8,281. 70 m² located in Silves. The existing house has a gross construction area of 260.40 m², distributed over two floors and includes an indoor swimming pool. The house currently occupies a footprint of 130.20 m². According to a certificate issued by the Silves City Council in Jul

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

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

Detached house in Vales de Pêra, Pêra

Silves · Central Algarve · Ref BF-5458 Source verified · JLL Residential Portugal · listed 2 Jun 2026
Asking price · Freehold
$1,793,478
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
3
Built area
260 m²
Land
8281.7 m²
True net yield
0.6%
≈ $2,516/mo net after costs & tax
5-yr total return (net + appreciation)
5.3% / yr avg
Payback in ~163 yrs from rent
Brixfox Score 56 · 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: B
Condition: good

Description

4-bedroom house and urban plot with 8,281. 70 m² located in Silves. The existing house has a gross construction area of 260.40 m², distributed over two floors and includes an indoor swimming pool. The house currently occupies a footprint of 130.20 m². According to a certificate issued by the Silves City Council in Jul

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)
$417/night
50% ($192)Brixfox estimate($417/night)200% ($767)
Occupancy
38%
10%Brixfox estimate(38%)100%

Short-Term Rental

Indicative
Yearly income
$27,850
Likely range $16,710 – $38,990
Airbnb data$417/night · 38% occupancy
Rental income
$417/night · 38% occ.
$53,558
Running costs (20%)
Utilities, cleaning, maintenance
-$10,712
Income tax (10%)
Indonesian rental income tax
-$14,996
Property tax
Annual property tax
-$0
Net income
1.6% ROI
$27,850

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

0.6%

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

Scenario
Pre-tax
After-tax
Owner-managed
1.5%
1.3%
Fully-managed
0.8%
0.6%
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

$53,558

Income Tax / yr

$4,686

Payback

—

True All-In Cost
Asking price$1,793,478
IMT — transfer tax (non-resident 7.5%)$134,511
Stamp duty (0.8%)$14,348
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,985,054

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$7.6M$5.7M$3.8M$1.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $1.6M
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
$2.0M
+22%
Rental Income
+$136K
Total Position
$2.1M
+30%
5.4%/yr
Year 10
Capital Value
$2.4M
+48%
Rental Income
+$294K
Total Position
$2.7M
+66%
5.2%/yr
Year 20
Capital Value
$3.6M
+119%
Rental Income
+$688K
Total Position
$4.3M
+161%
4.9%/yr
Year 30
Capital Value
$5.4M
+224%
Rental Income
+$1.2M
Total Position
$6.6M
+298%
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
1.6% annual return
Occupancy
Weak
38% average occupancy
Nightly Rate
Strong
$383 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Strong
8282 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $383 — positioned in the top tier
Generous 8282 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
Yield of 1.6% 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

30% occ.
1.8%
$2,662/mo
40% occ.
2.4%
$3,549/mo
38% occ.
2.3%
$3,374/mo
current
48% occ.
2.9%
$4,261/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.