Launch offer — 3 months free free, no card

Detached house in N124-1, Estação de Silves - Cerro de São Miguel, Silves
Detached house in N124-1, Estação de Silves - Cerro de São Miguel, Silves — image 2Detached house in N124-1, Estação de Silves - Cerro de São Miguel, Silves — image 3Detached house in N124-1, Estação de Silves - Cerro de São Miguel, Silves — image 4Detached house in N124-1, Estação de Silves - Cerro de São Miguel, Silves — image 5
Grade Bvillamid-range

Detached house in N124-1, Estação de Silves - Cerro de São Miguel, Silves

Silves · Central Algarve ·

€479,500

Asking Price (EUR)

3.4%

True Net Yield (Owner, all-in)

2.1%

True Net Yield (Managed, all-in)

5.2%

True Gross Yield

33%

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: €28,849/yr
Average Daily Rate: €237
Payback Period: 51.8 years
5-yr Capital Value: €555,872
10-yr Capital Value: €644,408
Brixfox Score: 56.1 / 100
Comparable Properties: 6
Data Confidence: 79%
Search Radius: 2 km

True Investment Cost

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

€556,604

+16.1% over asking

Asking price€479,500
IMT — Property transfer tax (investment schedule)€26,190
IS — Stamp duty (0.8%)€3,836
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,193
Total acquisition costs€38,469
Renovation (est. €55/m² × 117 m²)
Light touch-ups — paint, fixtures, deep clean.		€6,435
(€3,510–€9,360)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€556,604

Gross yield (asking price)

6.0%

True gross yield (all-in)

5.2%

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: 3
Bathrooms: 2
Building: 117 m²
Land: 4440 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: E
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional terracotta roof tileswhite washed wallstraditional Algarve chimney

Score Breakdown

ROI
7.72
Visual Appeal
8.8
Ownership Security
13
Location
7.2
Land & Space
12
Rental Demand
3.34
Payback Speed
0
STR Suitability
4

Description

DON'T MISS THIS GREAT OPPORTUNITY! FABULOUS FULLY RENOVATED 2 BEDROOM VILLA WITH LARGE LAND OF 4440M2, SEVERAL FRUIT TREES AND GARAGE, VERY WELL LOCATED IN A CALM AND QUIET AREA CLOSE TO ALL AMENITIES AND SERVICES AND JUST A FEW MINUTES FROM THE BEACHES! This fantastic villa is located in one of the calmest and most p

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

Visit Century21 Realty Art 2 →Listed via Idealista.pt
3-bedroom freehold villa in Silves — photo 1 of 5
Century21 Realty Art 2
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 in N124-1, Estação de Silves - Cerro de São Miguel, Silves

Silves · Central Algarve · Ref BF-5657 Source verified · Century21 Realty Art 2 · listed 2 Jun 2026
Asking price · Freehold
$521,196
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
117 m²
Land
4440 m²
True net yield
1.9%
≈ $2,056/mo net after costs & tax
5-yr total return (net + appreciation)
7.5% / yr avg
Payback in ~52 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: E
Condition: good

Description

DON'T MISS THIS GREAT OPPORTUNITY! FABULOUS FULLY RENOVATED 2 BEDROOM VILLA WITH LARGE LAND OF 4440M2, SEVERAL FRUIT TREES AND GARAGE, VERY WELL LOCATED IN A CALM AND QUIET AREA CLOSE TO ALL AMENITIES AND SERVICES AND JUST A FEW MINUTES FROM THE BEACHES! This fantastic villa is located in one of the calmest and most p

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)
$333/night
50% ($153)Brixfox estimate($333/night)200% ($613)
Occupancy
33%
10%Brixfox estimate(33%)100%

Short-Term Rental

Indicative
Yearly income
$19,537
Likely range $11,722 – $27,351
Airbnb data$333/night · 33% occupancy
Rental income
$333/night · 33% occ.
$37,571
Running costs (20%)
Utilities, cleaning, maintenance
-$7,514
Income tax (10%)
Indonesian rental income tax
-$10,520
Property tax
Annual property tax
-$0
Net income
3.7% ROI
$19,537

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.9%

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

Scenario
Pre-tax
After-tax
Owner-managed
4.1%
3.6%
Fully-managed
2.5%
1.9%
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

6.3%

Annual Revenue

$37,571

Income Tax / yr

$3,287

Payback

52 yrs

True All-In Cost
Asking price$521,196
IMT — transfer tax (non-resident 7.5%)$39,090
Stamp duty (0.8%)$4,170
Notary + registry$2,174
Legal$6,411
Furnishing + STR launch$27,174
All-in cost$600,213

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$2.8M$2.1M$1.4M$693K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $480K
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 20: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$583K
+22%
Rental Income
+$95K
Total Position
$679K
+42%
7.2%/yr
Year 10
Capital Value
$710K
+48%
Rental Income
+$206K
Total Position
$916K
+91%
6.7%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$483K
Total Position
$1.5M
+220%
6.0%/yr
Year 30
Capital Value
$1.6M
+224%
Rental Income
+$855K
Total Position
$2.4M
+403%
5.5%/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
Average
3.7% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Strong
$306 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Strong
4440 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $306 — positioned in the top tier
Generous 4440 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 3.7% 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

30% occ.
4.9%
$2,127/mo
40% occ.
6.5%
$2,835/mo
33% occ.
5.4%
$2,367/mo
current
43% occ.
7.1%
$3,076/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.