Launch offer — 3 months free free, no card

House in Rua Bartolomeu Dias, Porto de Mós, Lagos
Grade Bvillaluxury

House in Rua Bartolomeu Dias, Porto de Mós, Lagos

Lagos · Western Algarve ·

€4.0M

Asking Price (EUR)

1.7%

True Net Yield (Owner, all-in)

1.1%

True Net Yield (Managed, all-in)

2.6%

True Gross Yield

61%

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: €114,386/yr
Average Daily Rate: €514
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has pool (+10%), Luxury finish (+8%)
Payback Period: 91.5 years
5-yr Capital Value: €4.6M
10-yr Capital Value: €5.3M
Brixfox Score: 57.5 / 100
Comparable Properties: 38
Data Confidence: 92%
Search Radius: 2 km

True Investment Cost

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

€4.4M

+11.2% over asking

Asking price€4.0M
IMT — Property transfer tax (investment schedule)€298,500
IS — Stamp duty (0.8%)€31,840
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€59,700
Total acquisition costs€391,290
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€4.4M

Gross yield (asking price)

2.9%

True gross yield (all-in)

2.6%

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
Building: 403 m²
Style: modern
Condition: new-build
Private Pool
pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity poolfloor-to-ceiling glass windowsminimalist architectureglass balconies

Score Breakdown

ROI
4.36
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
6.1
Payback Speed
0
STR Suitability
4

Description

Set on the peaceful edge of the sought-after Porto de Mós residential area, this modern and stylish villa offers the perfect balance of tranquility and convenience—just a short walk from the beach and close to all amenities.Designed to embody contemporary luxury living, the property sits on a private, south-facing plot

Location

📍 37.0920°N, 8.6850°W

· Lagos, Algarve, Portugal

Listed via Idealista.pt
3-bedroom freehold villa in Lagos — photo 1 of 1
Idealista.pt

House in Rua Bartolomeu Dias, Porto de Mós, Lagos

Lagos · Western Algarve · Ref BF-62618 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$4,326,087
Ownership
Freehold
Bedrooms
3
Built area
403 m²
True net yield
1.1%
≈ $8,251/mo net after costs & tax
5-yr total return (net + appreciation)
7.3% / yr avg
Payback in ~91 yrs from rent
Brixfox Score 58 · 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

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Condition: new-build
View: pool

Description

Set on the peaceful edge of the sought-after Porto de Mós residential area, this modern and stylish villa offers the perfect balance of tranquility and convenience—just a short walk from the beach and close to all amenities.Designed to embody contemporary luxury living, the property sits on a private, south-facing plot

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)
$723/night
50% ($333)Brixfox estimate($723/night)200% ($1330)
Occupancy
61%
10%Brixfox estimate(61%)100%

Short-Term Rental

Indicative
Yearly income
$77,451
Likely range $46,471 – $108,432
Airbnb data$723/night · 61% occupancy
Rental income
$723/night · 61% occ.
$148,945
Running costs (20%)
Utilities, cleaning, maintenance
-$29,789
Income tax (10%)
Indonesian rental income tax
-$41,704
Property tax
Annual property tax
-$0
Net income
1.8% ROI
$77,451

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
2.1%
1.8%
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

3.1%

Annual Revenue

$148,945

Income Tax / yr

$13,033

Payback

91 yrs

True All-In Cost
Asking price$4,326,087
IMT — transfer tax (non-resident 7.5%)$324,457
Stamp duty (0.8%)$34,609
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$4,727,870

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$18.7M$14.1M$9.4M$4.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $4.0M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$4.8M
+22%
Rental Income
+$378K
Total Position
$5.2M
+31%
5.6%/yr
Year 10
Capital Value
$5.9M
+48%
Rental Income
+$817K
Total Position
$6.7M
+69%
5.4%/yr
Year 20
Capital Value
$8.7M
+119%
Rental Income
+$1.9M
Total Position
$10.6M
+167%
5.0%/yr
Year 30
Capital Value
$12.9M
+224%
Rental Income
+$3.4M
Total Position
$16.3M
+310%
4.8%/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
Weak
1.8% annual return
Occupancy
Good
61% average occupancy
Nightly Rate
Strong
$665 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $665 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.8% 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

41% occ.
1.7%
$6,306/mo
51% occ.
2.2%
$7,845/mo
61% occ.
2.6%
$9,384/mo
current
71% occ.
3.0%
$10,923/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.