Launch offer — 3 months free free, no card

House in Caminho de Albufeira, Nn, Vale Navio, Albufeira, Albufeira e Olhos de Água
House in Caminho de Albufeira, Nn, Vale Navio, Albufeira, Albufeira e Olhos de Água — image 2House in Caminho de Albufeira, Nn, Vale Navio, Albufeira, Albufeira e Olhos de Água — image 3House in Caminho de Albufeira, Nn, Vale Navio, Albufeira, Albufeira e Olhos de Água — image 4House in Caminho de Albufeira, Nn, Vale Navio, Albufeira, Albufeira e Olhos de Água — image 5
Grade Avillaluxury

House in Caminho de Albufeira, Nn, Vale Navio, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€1.6M

Asking Price (EUR)

6.1%

True Net Yield (Owner, all-in)

4.4%

True Net Yield (Managed, all-in)

7.6%

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: €136,528/yr
Average Daily Rate: €678
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 21.7 years
5-yr Capital Value: €1.8M
10-yr Capital Value: €2.1M
Brixfox Score: 80.1 / 100
Comparable Properties: 17
Data Confidence: 85%
Search Radius: 2 km

True Investment Cost

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

€1.8M

+13.8% over asking

Asking price€1.6M
IMT — Property transfer tax (investment schedule)€118,500
IS — Stamp duty (0.8%)€12,640
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€23,700
Total acquisition costs€156,090
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€1.8M

Gross yield (asking price)

8.6%

True gross yield (all-in)

7.6%

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: 4
Bathrooms: 5
Building: 290 m²
Land: 647 m²
Style: contemporary
Condition: new-build
Year Built: 2025
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

expansive glass wallsmultiple balconies/terracesrooftop spiral staircaseinfinity-edge pool

Score Breakdown

ROI
16.8
Visual Appeal
16.6
Ownership Security
13
Location
10.2
Land & Space
10.97
Rental Demand
5.52
Payback Speed
3
STR Suitability
4

Description

Nestled in the sought-after Vale Navio area of Albufeira, this exquisite 4-bedroom detached villa offers unrivalled sea views and modern architectural elegance. Built with high-end materials and contemporary design, the property sits on a generous 647m² plot with a 290m² built area, allowing for both privacy and outdoo

Location

📍 37.1027°N, 8.2050°W

· Albufeira, Algarve, Portugal

Visit Fine & Country →Listed via Idealista.pt
4-bedroom freehold villa in Albufeira — photo 1 of 5
Fine & Country
4-bedroom freehold villa in Albufeira — photo 2 of 5
4-bedroom freehold villa in Albufeira — photo 3 of 5
4-bedroom freehold villa in Albufeira — photo 4 of 5
4-bedroom freehold villa in Albufeira — photo 5 of 5

House in Caminho de Albufeira, Nn, Vale Navio, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve · Ref BF-6389 Source verified · Fine & Country · listed 2 Jun 2026
Asking price · Freehold
$1,717,391
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
290 m²
Land
647 m²
True net yield
4.6%
≈ $11,983/mo net after costs & tax
5-yr total return (net + appreciation)
10.3% / yr avg
Payback in ~22 yrs from rent
Brixfox Score 80 · 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: 2025
Energy: A+
Condition: new-build

Description

Nestled in the sought-after Vale Navio area of Albufeira, this exquisite 4-bedroom detached villa offers unrivalled sea views and modern architectural elegance. Built with high-end materials and contemporary design, the property sits on a generous 647m² plot with a 290m² built area, allowing for both privacy and outdoo

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)
$953/night
50% ($438)Brixfox estimate($953/night)200% ($1753)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Indicative
Yearly income
$92,461
Likely range $55,476 – $129,445
Airbnb data$953/night · 55% occupancy
Rental income
$953/night · 55% occ.
$177,809
Running costs (20%)
Utilities, cleaning, maintenance
-$35,562
Income tax (10%)
Indonesian rental income tax
-$49,786
Property tax
Annual property tax
-$0
Net income
5.4% ROI
$92,461

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

4.6%

on all-in cost of $1,902,652

Scenario
Pre-tax
After-tax
Owner-managed
7.6%
6.7%
Fully-managed
5.4%
4.6%
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

9.3%

Annual Revenue

$177,809

Income Tax / yr

$15,559

Payback

22 yrs

True All-In Cost
Asking price$1,717,391
IMT — transfer tax (non-resident 7.5%)$128,804
Stamp duty (0.8%)$13,739
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,902,652

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$10.5M$7.9M$5.3M$2.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.6M
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 15: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.9M
+22%
Rental Income
+$452K
Total Position
$2.4M
+50%
8.5%/yr
Year 10
Capital Value
$2.3M
+48%
Rental Income
+$975K
Total Position
$3.3M
+110%
7.7%/yr
Year 20
Capital Value
$3.5M
+119%
Rental Income
+$2.3M
Total Position
$5.7M
+264%
6.7%/yr
Year 30
Capital Value
$5.1M
+224%
Rental Income
+$4.0M
Total Position
$9.2M
+480%
6.0%/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
5.4% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$877 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
647 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $877 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 647 m² land — room for expansion or amenities

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.
5.0%
$7,144/mo
45% occ.
6.4%
$9,173/mo
55% occ.
7.8%
$11,202/mo
current
65% occ.
9.2%
$13,231/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.