Launch offer — 3 months free free, no card

Detached house in N269, Caravela, Alcantarilha
Detached house in N269, Caravela, Alcantarilha — image 2Detached house in N269, Caravela, Alcantarilha — image 3Detached house in N269, Caravela, Alcantarilha — image 4Detached house in N269, Caravela, Alcantarilha — image 5
Grade Avillamid-range

Detached house in N269, Caravela, Alcantarilha

Silves · Central Algarve ·

€450,000

Asking Price (EUR)

9.2%

True Net Yield (Owner, all-in)

6.4%

True Net Yield (Managed, all-in)

11.6%

True Gross Yield

51%

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: €60,865/yr
Average Daily Rate: €325
-10.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), No pool (-12%)
Payback Period: 15.3 years
5-yr Capital Value: €521,673
10-yr Capital Value: €604,762
Brixfox Score: 75.2 / 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.

€524,505

+16.6% over asking

Asking price€450,000
IMT — Property transfer tax (investment schedule)€23,830
IS — Stamp duty (0.8%)€3,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,750
Total acquisition costs€35,430
Renovation (est. €55/m² × 125 m²)
Light touch-ups — paint, fixtures, deep clean.		€6,875
(€3,750–€10,000)
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)€524,505

Gross yield (asking price)

13.5%

True gross yield (all-in)

11.6%

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: 125 m²
Land: 398 m²
Style: portuguese-traditional
Condition: good
Year Built: 1951
Energy Certificate: E

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

terracotta-tile-roofbalustrade-wall

Score Breakdown

ROI
22.08
Visual Appeal
8.2
Ownership Security
13
Location
8.4
Land & Space
10.37
Rental Demand
5.13
Payback Speed
4
STR Suitability
4

Description

Located in Alcantarilha, this villa is an excellent opportunity for those looking for a move-in ready property, with comfort and a good location. Recently renovated, it is in excellent condition, with modern finishes, and bright, well-distributed spaces. Composition: 3 bedrooms 2 bathrooms Bright living room Modern a

Location

📍 37.1680°N, 8.3556°W

· Silves, Algarve, Portugal

Listed by Algarvivo via Idealista.pt
3-bedroom freehold villa in Silves — photo 1 of 5
Idealista.pt
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 N269, Caravela, Alcantarilha

Silves · Central Algarve · Ref BF-5663 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$489,130
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
125 m²
Land
398 m²
True net yield
6.5%
≈ $5,238/mo net after costs & tax
5-yr total return (net + appreciation)
12.2% / yr avg
Payback in ~15 yrs from rent
Brixfox Score 75 · A

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: 1951
Energy: E
Condition: good

Description

Located in Alcantarilha, this villa is an excellent opportunity for those looking for a move-in ready property, with comfort and a good location. Recently renovated, it is in excellent condition, with modern finishes, and bright, well-distributed spaces. Composition: 3 bedrooms 2 bathrooms Bright living room Modern a

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)
$457/night
50% ($210)Brixfox estimate($457/night)200% ($841)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Indicative
Yearly income
$41,226
Likely range $24,736 – $57,717
Airbnb data$457/night · 51% occupancy
Rental income
$457/night · 51% occ.
$79,282
Running costs (20%)
Utilities, cleaning, maintenance
-$15,856
Income tax (10%)
Indonesian rental income tax
-$22,199
Property tax
Annual property tax
-$0
Net income
8.4% ROI
$41,226

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

6.5%

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

Scenario
Pre-tax
After-tax
Owner-managed
11.1%
9.9%
Fully-managed
7.8%
6.5%
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

14.0%

Annual Revenue

$79,282

Income Tax / yr

$6,937

Payback

15 yrs

True All-In Cost
Asking price$489,130
IMT — transfer tax (non-resident 7.5%)$36,685
Stamp duty (0.8%)$3,913
Notary + registry$2,174
Legal$6,016
Furnishing + STR launch$27,174
All-in cost$565,092

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$3.8M$2.8M$1.9M$938K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $450K
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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$547K
+22%
Rental Income
+$201K
Total Position
$749K
+66%
10.7%/yr
Year 10
Capital Value
$666K
+48%
Rental Income
+$435K
Total Position
$1.1M
+145%
9.4%/yr
Year 20
Capital Value
$986K
+119%
Rental Income
+$1.0M
Total Position
$2.0M
+346%
7.8%/yr
Year 30
Capital Value
$1.5M
+224%
Rental Income
+$1.8M
Total Position
$3.3M
+625%
6.8%/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
Strong
8.4% annual return
Occupancy
Average
51% average occupancy
Nightly Rate
Strong
$420 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Good
398 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.4% — outperforms most villas in this market
Premium nightly rate of $420 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 51% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

31% occ.
7.5%
$3,050/mo
41% occ.
9.9%
$4,022/mo
51% occ.
12.3%
$4,995/mo
current
61% occ.
14.6%
$5,968/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.