Launch offer — 3 months free free, no card

Detached house in Avenida das Ilhas, 17, Vale Pedras, Albufeira e Olhos de Água
Detached house in Avenida das Ilhas, 17, Vale Pedras, Albufeira e Olhos de Água — image 2Detached house in Avenida das Ilhas, 17, Vale Pedras, Albufeira e Olhos de Água — image 3Detached house in Avenida das Ilhas, 17, Vale Pedras, Albufeira e Olhos de Água — image 4Detached house in Avenida das Ilhas, 17, Vale Pedras, Albufeira e Olhos de Água — image 5
Grade Avillamid-range

Detached house in Avenida das Ilhas, 17, Vale Pedras, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€830,000

Asking Price (EUR)

8.7%

True Net Yield (Owner, all-in)

6.3%

True Net Yield (Managed, all-in)

10.7%

True Gross Yield

55%

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: €100,093/yr
Average Daily Rate: €501
+12.0% vs area baselineModern/contemporary style (+12%), Has pool (0%)
Payback Period: 15.7 years
5-yr Capital Value: €962,197
10-yr Capital Value: €1.1M
Brixfox Score: 79.1 / 100
Comparable Properties: 62
Data Confidence: 93%
Search Radius: 2 km

True Investment Cost

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

€934,840

+12.6% over asking

Asking price€830,000
IMT — Property transfer tax (investment schedule)€49,800
IS — Stamp duty (0.8%)€6,640
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,450
Total acquisition costs€70,140
Renovation€0 — move-in ready
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)€934,840

Gross yield (asking price)

12.1%

True gross yield (all-in)

10.7%

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: 3
Building: 244 m²
Land: 414 m²
Style: contemporary
Condition: excellent
Year Built: 2006
Energy Certificate: C
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

private jacuzzioutdoor BBQ area with pergolashared swimming pool

Score Breakdown

ROI
21.74
Visual Appeal
11.8
Ownership Security
13
Location
10.2
Land & Space
8.89
Rental Demand
5.48
Payback Speed
4
STR Suitability
4

Description

Located in the center of Albufeira, in a noble and very quiet residential area, simultaneously close to all services, schools, supermarkets, restaurants, public transport,.. . main beaches of Albufeira and historic center, this villa offers comfort, space, and main features. In the RC, you will find an elegant entranc

Location

📍 37.1016°N, 8.2381°W

· Albufeira, Algarve, Portugal

View this property on Real One - Real Estate & Property Management →Listed via Idealista.pt
3-bedroom freehold villa in Albufeira — photo 1 of 5
Real One - Real Estate & Property Management
3-bedroom freehold villa in Albufeira — photo 2 of 5
3-bedroom freehold villa in Albufeira — photo 3 of 5
3-bedroom freehold villa in Albufeira — photo 4 of 5
3-bedroom freehold villa in Albufeira — photo 5 of 5

Detached house in Avenida das Ilhas, 17, Vale Pedras, Albufeira e Olhos de Água

Albufeira · Central Algarve · Ref BF-6169 Source verified · Real One - Real Estate & Property Management · listed 3 Jun 2026
Asking price · Freehold
$902,174
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
244 m²
Land
414 m²
True net yield
6.4%
≈ $8,867/mo net after costs & tax
5-yr total return (net + appreciation)
12.4% / yr avg
Payback in ~16 yrs from rent
Brixfox Score 79 · 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

Albufeira

Central Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2006
Energy: C
Condition: excellent

Description

Located in the center of Albufeira, in a noble and very quiet residential area, simultaneously close to all services, schools, supermarkets, restaurants, public transport,.. . main beaches of Albufeira and historic center, this villa offers comfort, space, and main features. In the RC, you will find an elegant entranc

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)
$705/night
50% ($324)Brixfox estimate($705/night)200% ($1296)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Indicative
Yearly income
$67,786
Likely range $40,672 – $94,900
Airbnb data$705/night · 55% occupancy
Rental income
$705/night · 55% occ.
$130,358
Running costs (20%)
Utilities, cleaning, maintenance
-$26,072
Income tax (10%)
Indonesian rental income tax
-$36,500
Property tax
Annual property tax
-$0
Net income
7.5% ROI
$67,786

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

6.4%

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

Scenario
Pre-tax
After-tax
Owner-managed
10.5%
9.3%
Fully-managed
7.5%
6.4%
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

12.8%

Annual Revenue

$130,358

Income Tax / yr

$11,407

Payback

16 yrs

True All-In Cost
Asking price$902,174
IMT — transfer tax (non-resident 7.5%)$67,663
Stamp duty (0.8%)$7,217
Notary + registry$2,174
Legal$11,097
Furnishing + STR launch$27,174
All-in cost$1,017,499

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$6.5M$4.9M$3.3M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $830K
Capital appreciation
Property value growing at +4%/yr based on Albufeira 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 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.0M
+22%
Rental Income
+$331K
Total Position
$1.3M
+62%
10.1%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$715K
Total Position
$1.9M
+134%
8.9%/yr
Year 20
Capital Value
$1.8M
+119%
Rental Income
+$1.7M
Total Position
$3.5M
+321%
7.5%/yr
Year 30
Capital Value
$2.7M
+224%
Rental Income
+$3.0M
Total Position
$5.7M
+582%
6.6%/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
7.5% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$648 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Good
414 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $648 — 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 55% — factor in seasonal gaps

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

35% occ.
6.9%
$5,212/mo
45% occ.
8.9%
$6,712/mo
55% occ.
10.9%
$8,212/mo
current
65% occ.
12.9%
$9,712/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.