Launch offer — 3 months free free, no card

House in Bordeira
House in Bordeira — image 2House in Bordeira — image 3House in Bordeira — image 4House in Bordeira — image 5
Grade C+villamid-range

House in Bordeira

Aljezur · Western Algarve ·

€450,000

Asking Price (EUR)

2.9%

True Net Yield (Owner, all-in)

1.6%

True Net Yield (Managed, all-in)

4.7%

True Gross Yield

50%

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: €24,403/yr
Average Daily Rate: €132
+3.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%), Has countryside (+10%)
Payback Period: 67.8 years
5-yr Capital Value: €521,673
10-yr Capital Value: €604,762
Brixfox Score: 51 / 100
Comparable Properties: 16
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.

€518,330

+15.2% over asking

Asking price€450,000
IMT — Property transfer tax (investment schedule)€23,830
IS — Stamp duty (0.8%)€3,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,750
Total acquisition costs€35,430
Renovation (est. €55/m² × 110 m²)
Light touch-ups — paint, fixtures, deep clean.		€6,050
(€3,300–€8,800)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€26,850
All-in investment (incl. renovation & furnishing)€518,330

Gross yield (asking price)

5.4%

True gross yield (all-in)

4.7%

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: 2
Bathrooms: 2
Building: 110 m²
Land: 156 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: b-
countryside

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

exposed wooden beam ceilingfireplaceterracotta floor tiles

Score Breakdown

ROI
5.92
Visual Appeal
10.2
Ownership Security
13
Location
8.4
Land & Space
4.39
Rental Demand
5.05
Payback Speed
0
STR Suitability
4

Description

Nestled within the Southwest Alentejo and Vicentine Coast Natural Park, the village of Vilarinha is the perfect countryside retreat close to the waves for surfing, without the crowds of the beaches further south. Casa Mira Vale was designed for peaceful living, whether falling asleep under the stars on summer nights o

Location

📍 37.3190°N, 8.8030°W

· Aljezur, Algarve, Portugal

View this property on Teresa Coelho Fernandes →Listed via Idealista.pt
2-bedroom freehold villa in Aljezur — photo 1 of 5
Teresa Coelho Fernandes
2-bedroom freehold villa in Aljezur — photo 2 of 5
2-bedroom freehold villa in Aljezur — photo 3 of 5
2-bedroom freehold villa in Aljezur — photo 4 of 5
2-bedroom freehold villa in Aljezur — photo 5 of 5

House in Bordeira

Aljezur · Western Algarve · Ref BF-65737 Source verified · Teresa Coelho Fernandes · listed 3 Jun 2026
Asking price · Freehold
$489,130
View original listing
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
110 m²
Land
156 m²
True net yield
1.5%
≈ $1,636/mo net after costs & tax
5-yr total return (net + appreciation)
7.7% / yr avg
Payback in ~68 yrs from rent
Brixfox Score 51 · 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

Aljezur

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: b-
Condition: good
View: countryside

Description

Nestled within the Southwest Alentejo and Vicentine Coast Natural Park, the village of Vilarinha is the perfect countryside retreat close to the waves for surfing, without the crowds of the beaches further south. Casa Mira Vale was designed for peaceful living, whether falling asleep under the stars on summer nights o

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)
$186/night
50% ($86)Brixfox estimate($186/night)200% ($343)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Indicative
Yearly income
$16,528
Likely range $9,917 – $23,139
Airbnb data$186/night · 50% occupancy
Rental income
$186/night · 50% occ.
$31,785
Running costs (20%)
Utilities, cleaning, maintenance
-$6,357
Income tax (10%)
Indonesian rental income tax
-$8,900
Property tax
Annual property tax
-$0
Net income
3.4% ROI
$16,528

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.5%

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

Scenario
Pre-tax
After-tax
Owner-managed
3.5%
3.0%
Fully-managed
2.0%
1.5%
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

5.6%

Annual Revenue

$31,785

Income Tax / yr

$2,782

Payback

68 yrs

True All-In Cost
Asking price$489,130
IMT — transfer tax (non-resident 7.5%)$36,685
Stamp duty (0.8%)$3,913
Notary + registry$2,174
Legal$6,016
Furnishing + STR launch$27,174
All-in cost$565,092

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Aljezur.

$2.5M$1.9M$1.3M$628K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $450K
Capital appreciation
Property value growing at +4%/yr based on Aljezur 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 22: 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
$547K
+22%
Rental Income
+$81K
Total Position
$628K
+40%
6.9%/yr
Year 10
Capital Value
$666K
+48%
Rental Income
+$174K
Total Position
$840K
+87%
6.4%/yr
Year 20
Capital Value
$986K
+119%
Rental Income
+$409K
Total Position
$1.4M
+210%
5.8%/yr
Year 30
Capital Value
$1.5M
+224%
Rental Income
+$723K
Total Position
$2.2M
+385%
5.4%/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
Average
3.4% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Good
$171 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Average
156 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.4% is near 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.
3.0%
$1,209/mo
40% occ.
3.9%
$1,606/mo
50% occ.
4.9%
$2,002/mo
current
60% occ.
5.9%
$2,399/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.