Launch offer — 3 months free free, no card

Terraced house in Rua da Encosta, Centro da Cidade, Albufeira e Olhos de Água
Terraced house in Rua da Encosta, Centro da Cidade, Albufeira e Olhos de Água — image 2Terraced house in Rua da Encosta, Centro da Cidade, Albufeira e Olhos de Água — image 3Terraced house in Rua da Encosta, Centro da Cidade, Albufeira e Olhos de Água — image 4Terraced house in Rua da Encosta, Centro da Cidade, Albufeira e Olhos de Água — image 5
Grade Avillaluxury

Terraced house in Rua da Encosta, Centro da Cidade, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€845,000

Asking Price (EUR)

10.0%

True Net Yield (Owner, all-in)

7.2%

True Net Yield (Managed, all-in)

12.1%

True Gross Yield

54%

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: €117,114/yr
Average Daily Rate: €594
+33.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 13.3 years
5-yr Capital Value: €979,587
10-yr Capital Value: €1.1M
Brixfox Score: 78 / 100
Comparable Properties: 69
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.

€969,685

+14.8% over asking

Asking price€845,000
IMT — Property transfer tax (investment schedule)€50,700
IS — Stamp duty (0.8%)€6,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,675
Total acquisition costs€71,385
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)€969,685

Gross yield (asking price)

13.9%

True gross yield (all-in)

12.1%

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
Bathrooms: 3
Building: 192 m²
Land: 64 m²
Style: contemporary
Condition: excellent
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multiple private pools per unitsolar panels on roofsterraced architecturecommunal pool area

Score Breakdown

ROI
24.08
Visual Appeal
14.8
Ownership Security
13
Location
10.2
Land & Space
1.47
Rental Demand
5.4
Payback Speed
5
STR Suitability
4

Description

Fantastic 3 bedroom villa, inserted in a private condominium, in Albufeira. This villa comprises, on the ground floor, an open space living and dining room with a fully equipped kitchen, a guest bathroom and terrace. The living room has access to the outside where the pool and barbecue area are located. On the first

Location

📍 37.0933°N, 8.2504°W

· Albufeira, Algarve, Portugal

View this property on SR PROPERTIES ALGARVE Real Estate →Listed via Idealista.pt
3-bedroom freehold villa in Albufeira — photo 1 of 5
SR PROPERTIES ALGARVE Real Estate
3-bedroom freehold villa in Albufeira — photo 2 of 5
3-bedroom freehold villa in Albufeira — photo 3 of 5
3-bedroom freehold villa in Albufeira — photo 4 of 5
3-bedroom freehold villa in Albufeira — photo 5 of 5

Terraced house in Rua da Encosta, Centro da Cidade, Albufeira e Olhos de Água

Albufeira · Central Algarve · Ref BF-6602 Source verified · SR PROPERTIES ALGARVE Real Estate · listed 3 Jun 2026
Asking price · Freehold
$918,478
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
192 m²
Land
64 m²
True net yield
7.5%
≈ $10,537/mo net after costs & tax
5-yr total return (net + appreciation)
13.6% / yr avg
Payback in ~13 yrs from rent
Brixfox Score 78 · 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

Energy: A+
Condition: excellent

Description

Fantastic 3 bedroom villa, inserted in a private condominium, in Albufeira. This villa comprises, on the ground floor, an open space living and dining room with a fully equipped kitchen, a guest bathroom and terrace. The living room has access to the outside where the pool and barbecue area are located. On the first

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)
$835/night
50% ($384)Brixfox estimate($835/night)200% ($1536)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$79,306
Likely range $47,584 – $111,028
Airbnb data$835/night · 54% occupancy
Rental income
$835/night · 54% occ.
$152,511
Running costs (20%)
Utilities, cleaning, maintenance
-$30,502
Income tax (10%)
Indonesian rental income tax
-$42,703
Property tax
Annual property tax
-$0
Net income
8.6% ROI
$79,306

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

7.5%

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

Scenario
Pre-tax
After-tax
Owner-managed
12.2%
10.9%
Fully-managed
8.8%
7.5%
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

14.7%

Annual Revenue

$152,511

Income Tax / yr

$13,345

Payback

13 yrs

True All-In Cost
Asking price$918,478
IMT — transfer tax (non-resident 7.5%)$68,886
Stamp duty (0.8%)$7,348
Notary + registry$2,174
Legal$11,298
Furnishing + STR launch$27,174
All-in cost$1,035,358

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$7.1M$5.4M$3.6M$1.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $845K
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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.0M
+22%
Rental Income
+$387K
Total Position
$1.4M
+68%
10.9%/yr
Year 10
Capital Value
$1.3M
+48%
Rental Income
+$836K
Total Position
$2.1M
+147%
9.5%/yr
Year 20
Capital Value
$1.9M
+119%
Rental Income
+$2.0M
Total Position
$3.8M
+351%
7.8%/yr
Year 30
Capital Value
$2.7M
+224%
Rental Income
+$3.5M
Total Position
$6.2M
+635%
6.9%/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
Strong
8.6% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$768 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
64 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.6% — outperforms most villas in this market
Premium nightly rate of $768 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 54% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

34% occ.
7.9%
$6,053/mo
44% occ.
10.2%
$7,831/mo
54% occ.
12.6%
$9,608/mo
current
64% occ.
14.9%
$11,386/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.