Launch offer — 3 months free free, no card

Quinta in Rua da Alegria, 50, Odiáxere
Quinta in Rua da Alegria, 50, Odiáxere — image 2Quinta in Rua da Alegria, 50, Odiáxere — image 3Quinta in Rua da Alegria, 50, Odiáxere — image 4Quinta in Rua da Alegria, 50, Odiáxere — image 5
Grade C+villabudget

Quinta in Rua da Alegria, 50, Odiáxere

Lagos · Western Algarve ·

€395,000

Asking Price (EUR)

0.0%

True Net Yield (Owner, all-in)

0.0%

True Net Yield (Managed, all-in)

1.2%

True Gross Yield

22%

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: €5,177/yr
Average Daily Rate: €65
-18.0% vs area baselineImage quality 4/10 (-9%), Portuguese-traditional style (+5%), No pool (-12%), Has countryside (+10%), Budget finish (-12%)
Payback Period: 99.0 years
5-yr Capital Value: €457,913
10-yr Capital Value: €530,847
Brixfox Score: 45.6 / 100
Comparable Properties: 7
Data Confidence: 81%
Search Radius: 2 km

True Investment Cost

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

€444,665

+12.6% over asking

Asking price€395,000
IMT — Property transfer tax (investment schedule)€19,430
IS — Stamp duty (0.8%)€3,160
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,925
Total acquisition costs€29,765
Renovation (est. €55/m² × 80 m²)
Light touch-ups — paint, fixtures, deep clean.		€4,400
(€2,400–€6,400)
Furnishing & STR launch (1bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€15,500
All-in investment (incl. renovation & furnishing)€444,665

Gross yield (asking price)

1.3%

True gross yield (all-in)

1.2%

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: 1
Bathrooms: 1
Building: 80 m²
Land: 6200 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: d
countryside

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional terracotta roof tileswhite stucco exterior with orange trim

Score Breakdown

ROI
0
Visual Appeal
6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
2.17
Payback Speed
0
STR Suitability
4

Description

The house has 80 m², it is a T1 and the land has 0.62 hectares. With 2 wells with dam water, allowing irrigation of the field. In this advertisement, the deal is made directly with the owner. I help to provide credit possibilities. For more information, do not hesitate to contact me. Thank you.

Location

📍 37.1490°N, 8.6588°W

· Lagos, Algarve, Portugal

Listed by Bruno Serra via Idealista.pt
1-bedroom freehold villa in Lagos — photo 1 of 5
Idealista.pt
1-bedroom freehold villa in Lagos — photo 2 of 5
1-bedroom freehold villa in Lagos — photo 3 of 5
1-bedroom freehold villa in Lagos — photo 4 of 5
1-bedroom freehold villa in Lagos — photo 5 of 5

Quinta in Rua da Alegria, 50, Odiáxere

Lagos · Western Algarve · Ref BF-65380 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$429,348
Ownership
Freehold
Bedrooms
1
Bathrooms
1
Built area
80 m²
Land
6200 m²
5-yr total return (net + appreciation)
6.3% / yr avg
Payback in ~99 yrs from rent
Brixfox Score 46 · C+

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

Energy: d
Condition: good
View: countryside

Description

The house has 80 m², it is a T1 and the land has 0.62 hectares. With 2 wells with dam water, allowing irrigation of the field. In this advertisement, the deal is made directly with the owner. I help to provide credit possibilities. For more information, do not hesitate to contact me. Thank you.

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)
$92/night
50% ($42)Brixfox estimate($92/night)200% ($169)
Occupancy
22%
10%Brixfox estimate(22%)100%

Short-Term Rental

Indicative
Yearly income
$3,506
Likely range $2,103 – $4,909
Airbnb data$92/night · 22% occupancy
Rental income
$92/night · 22% occ.
$6,742
Running costs (20%)
Utilities, cleaning, maintenance
-$1,348
Income tax (10%)
Indonesian rental income tax
-$1,888
Property tax
Annual property tax
-$0
Net income
0.8% ROI
$3,506

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

0.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
0.0%
0.0%
Fully-managed
0.0%
0.0%
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

1.4%

Annual Revenue

$6,742

Income Tax / yr

$590

Payback

—

True All-In Cost
Asking price$429,348
IMT — transfer tax (non-resident 7.5%)$32,201
Stamp duty (0.8%)$3,435
Notary + registry$2,174
Legal$5,282
Furnishing + STR launch$27,174
All-in cost$499,613

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$1.6M$1.2M$825K$412K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $395K
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 16: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$481K
+22%
Rental Income
+$17K
Total Position
$498K
+26%
4.7%/yr
Year 10
Capital Value
$585K
+48%
Rental Income
+$37K
Total Position
$622K
+57%
4.6%/yr
Year 20
Capital Value
$865K
+119%
Rental Income
+$87K
Total Position
$952K
+141%
4.5%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$153K
Total Position
$1.4M
+263%
4.4%/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
0.8% annual return
Occupancy
Weak
22% average occupancy
Nightly Rate
Average
$85 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Strong
6200 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Generous 6200 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 0.8% 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

30% occ.
1.6%
$588/mo
40% occ.
2.2%
$783/mo
22% occ.
1.2%
$425/mo
current
32% occ.
1.7%
$621/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.