Launch offer — 3 months free free, no card

Detached house in Rua de Centieiras, Vales de Pêra, Pêra
Detached house in Rua de Centieiras, Vales de Pêra, Pêra — image 2Detached house in Rua de Centieiras, Vales de Pêra, Pêra — image 3Detached house in Rua de Centieiras, Vales de Pêra, Pêra — image 4Detached house in Rua de Centieiras, Vales de Pêra, Pêra — image 5
Grade C+villamid-range

Detached house in Rua de Centieiras, Vales de Pêra, Pêra

Silves · Central Algarve ·

€749,000

Asking Price (EUR)

2.1%

True Net Yield (Owner, all-in)

1.2%

True Net Yield (Managed, all-in)

3.4%

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: €29,424/yr
Average Daily Rate: €241
+2.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), Has pool (0%)
Payback Period: 92.4 years
5-yr Capital Value: €868,296
10-yr Capital Value: €1.0M
Brixfox Score: 53.9 / 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.

€865,762

+15.6% over asking

Asking price€749,000
IMT — Property transfer tax (investment schedule)€44,940
IS — Stamp duty (0.8%)€5,992
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,235
Total acquisition costs€63,417
Renovation (est. €55/m² × 339 m²)
Light touch-ups — paint, fixtures, deep clean.		€18,645
(€10,170–€27,120)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€34,700
All-in investment (incl. renovation & furnishing)€865,762

Gross yield (asking price)

3.9%

True gross yield (all-in)

3.4%

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: 1
Building: 339 m²
Land: 14510 m²
Style: portuguese-traditional
Condition: good
Year Built: 2013
Energy Certificate: D
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

above-ground pooltraditional white washed exteriorred tiled roof

Score Breakdown

ROI
4.32
Visual Appeal
8.8
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
3.34
Payback Speed
0
STR Suitability
4

Description

Discover Your Dream Home in the Algarve Overview: Nestled in the charming village of Pêra, Albufeira, Algarve, this property presents an exceptional opportunity for those seeking a serene and spacious haven just a 10-minute drive from the popular beaches of Albufeira. With an idyllic countryside setting and proximity

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

Visit CENTURY 21 Realty Art →Listed via Idealista.pt
3-bedroom freehold villa in Silves — photo 1 of 5
CENTURY 21 Realty Art
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 Rua de Centieiras, Vales de Pêra, Pêra

Silves · Central Algarve · Ref BF-5661 Source verified · CENTURY 21 Realty Art · listed 2 Jun 2026
Asking price · Freehold
$814,130
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
1
Built area
339 m²
Land
14510 m²
True net yield
1.1%
≈ $1,940/mo net after costs & tax
5-yr total return (net + appreciation)
6.2% / yr avg
Payback in ~92 yrs from rent
Brixfox Score 54 · C+

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: 2013
Energy: D
Condition: good

Description

Discover Your Dream Home in the Algarve Overview: Nestled in the charming village of Pêra, Albufeira, Algarve, this property presents an exceptional opportunity for those seeking a serene and spacious haven just a 10-minute drive from the popular beaches of Albufeira. With an idyllic countryside setting and proximity

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)
$340/night
50% ($156)Brixfox estimate($340/night)200% ($625)
Occupancy
33%
10%Brixfox estimate(33%)100%

Short-Term Rental

Indicative
Yearly income
$19,927
Likely range $11,957 – $27,898
Airbnb data$340/night · 33% occupancy
Rental income
$340/night · 33% occ.
$38,322
Running costs (20%)
Utilities, cleaning, maintenance
-$7,664
Income tax (10%)
Indonesian rental income tax
-$10,730
Property tax
Annual property tax
-$0
Net income
2.4% ROI
$19,927

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.1%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.5%
2.2%
Fully-managed
1.4%
1.1%
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

4.2%

Annual Revenue

$38,322

Income Tax / yr

$3,353

Payback

92 yrs

True All-In Cost
Asking price$814,130
IMT — transfer tax (non-resident 7.5%)$61,060
Stamp duty (0.8%)$6,513
Notary + registry$2,174
Legal$10,014
Furnishing + STR launch$27,174
All-in cost$921,065

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$3.8M$2.8M$1.9M$949K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $749K
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 28: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$911K
+22%
Rental Income
+$97K
Total Position
$1.0M
+35%
6.1%/yr
Year 10
Capital Value
$1.1M
+48%
Rental Income
+$210K
Total Position
$1.3M
+76%
5.8%/yr
Year 20
Capital Value
$1.6M
+119%
Rental Income
+$493K
Total Position
$2.1M
+185%
5.4%/yr
Year 30
Capital Value
$2.4M
+224%
Rental Income
+$872K
Total Position
$3.3M
+341%
5.1%/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
2.4% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Strong
$312 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Strong
14510 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $312 — positioned in the top tier
Generous 14510 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 2.4% 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.
3.2%
$2,169/mo
40% occ.
4.3%
$2,892/mo
33% occ.
3.6%
$2,414/mo
current
43% occ.
4.6%
$3,137/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.