Launch offer — 3 months free free, no card

Detached house in Travessa Horta da Pedra, 30, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água
Detached house in Travessa Horta da Pedra, 30, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 2Detached house in Travessa Horta da Pedra, 30, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 3Detached house in Travessa Horta da Pedra, 30, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 4Detached house in Travessa Horta da Pedra, 30, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 5
Grade B+villaluxury

Detached house in Travessa Horta da Pedra, 30, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€2.5M

Asking Price (EUR)

3.9%

True Net Yield (Owner, all-in)

2.7%

True Net Yield (Managed, all-in)

5.0%

True Gross Yield

64%

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: €138,758/yr
Average Daily Rate: €595
+30.0% vs area baselineModern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 35.4 years
5-yr Capital Value: €2.8M
10-yr Capital Value: €3.3M
Brixfox Score: 70.9 / 100
Comparable Properties: 17
Data Confidence: 88%
Search Radius: 2 km

True Investment Cost

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

€2.8M

+12.4% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€183,750
IS — Stamp duty (0.8%)€19,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€36,750
Total acquisition costs€241,350
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)€2.8M

Gross yield (asking price)

5.7%

True gross yield (all-in)

5.0%

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: 280 m²
Land: 1360 m²
Style: contemporary
Condition: new-build
Energy Certificate: Exempt
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multi-level modern architecturelarge terraces/rooftop potentialintegrated concrete elements

Score Breakdown

ROI
10.87
Visual Appeal
13.4
Ownership Security
13
Location
10.2
Land & Space
12
Rental Demand
6.39
Payback Speed
1
STR Suitability
4

Description

This ultra-modern, south-west facing, 4-bedroom villa features high-quality finishes and construction, modern architecture, and is located just a 10-minute walk from the beach. The property is currently under construction and is expected to be completed in the second quarter of 2026. The house consists of a basement,

Location

📍 37.0890°N, 8.2666°W

· Albufeira, Algarve, Portugal

View this property on M Concept Home →Listed via Idealista.pt
4-bedroom freehold villa in Albufeira — photo 1 of 5
M Concept Home
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

Detached house in Travessa Horta da Pedra, 30, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água

Albufeira · Central Algarve · Ref BF-6449 Source verified · M Concept Home · listed 3 Jun 2026
Asking price · Freehold
$2,663,043
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
280 m²
Land
1360 m²
True net yield
2.8%
≈ $11,636/mo net after costs & tax
5-yr total return (net + appreciation)
8.5% / yr avg
Payback in ~35 yrs from rent
Brixfox Score 71 · 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

Albufeira

Central Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: Exempt
Condition: new-build

Description

This ultra-modern, south-west facing, 4-bedroom villa features high-quality finishes and construction, modern architecture, and is located just a 10-minute walk from the beach. The property is currently under construction and is expected to be completed in the second quarter of 2026. The house consists of a basement,

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)
$836/night
50% ($385)Brixfox estimate($836/night)200% ($1539)
Occupancy
64%
10%Brixfox estimate(64%)100%

Short-Term Rental

Indicative
Yearly income
$93,919
Likely range $56,351 – $131,486
Airbnb data$836/night · 64% occupancy
Rental income
$836/night · 64% occ.
$180,613
Running costs (20%)
Utilities, cleaning, maintenance
-$36,123
Income tax (10%)
Indonesian rental income tax
-$50,572
Property tax
Annual property tax
-$0
Net income
3.5% ROI
$93,919

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.8%

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

Scenario
Pre-tax
After-tax
Owner-managed
4.8%
4.2%
Fully-managed
3.4%
2.8%
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

6.2%

Annual Revenue

$180,613

Income Tax / yr

$15,803

Payback

35 yrs

True All-In Cost
Asking price$2,663,043
IMT — transfer tax (non-resident 7.5%)$199,728
Stamp duty (0.8%)$21,304
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,926,793

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$13.9M$10.4M$6.9M$3.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.5M
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 21: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.0M
+22%
Rental Income
+$459K
Total Position
$3.4M
+40%
7.0%/yr
Year 10
Capital Value
$3.6M
+48%
Rental Income
+$991K
Total Position
$4.6M
+88%
6.5%/yr
Year 20
Capital Value
$5.4M
+119%
Rental Income
+$2.3M
Total Position
$7.7M
+214%
5.9%/yr
Year 30
Capital Value
$7.9M
+224%
Rental Income
+$4.1M
Total Position
$12.1M
+392%
5.5%/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
Average
3.5% annual return
Occupancy
Good
64% average occupancy
Nightly Rate
Strong
$770 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
1360 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $770 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 1360 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.5% is near the market average — model your cashflow carefully

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

44% occ.
3.5%
$7,817/mo
54% occ.
4.3%
$9,598/mo
64% occ.
5.1%
$11,379/mo
current
74% occ.
5.9%
$13,160/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.