Launch offer — 3 months free free, no card

Detached house in Quinta do Poço, 51, Vale Navio, Albufeira e Olhos de Água
Detached house in Quinta do Poço, 51, Vale Navio, Albufeira e Olhos de Água — image 2Detached house in Quinta do Poço, 51, Vale Navio, Albufeira e Olhos de Água — image 3Detached house in Quinta do Poço, 51, Vale Navio, Albufeira e Olhos de Água — image 4Detached house in Quinta do Poço, 51, Vale Navio, Albufeira e Olhos de Água — image 5
Grade B+villamid-range

Detached house in Quinta do Poço, 51, Vale Navio, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€1.1M

Asking Price (EUR)

7.4%

True Net Yield (Owner, all-in)

5.3%

True Net Yield (Managed, all-in)

9.1%

True Gross Yield

53%

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: €108,474/yr
Average Daily Rate: €558
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has pool (+10%)
Payback Period: 18.4 years
5-yr Capital Value: €1.2M
10-yr Capital Value: €1.4M
Brixfox Score: 74.5 / 100
Comparable Properties: 11
Data Confidence: 78%
Search Radius: 2 km

True Investment Cost

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

€1.2M

+13.2% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€63,000
IS — Stamp duty (0.8%)€8,400
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€15,750
Total acquisition costs€88,400
Renovation (est. €55/m² × 190 m²)
Light touch-ups — paint, fixtures, deep clean.		€10,450
(€5,700–€15,200)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€1.2M

Gross yield (asking price)

10.3%

True gross yield (all-in)

9.1%

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: 4
Bathrooms: 4
Building: 190 m²
Style: portuguese-traditional
Condition: good
Year Built: 2025
Private Pool
pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

stone retaining wallsmultiple outdoor seating areaslarge private pool area

Score Breakdown

ROI
19.35
Visual Appeal
12.8
Ownership Security
13
Location
10.2
Land & Space
5.8
Rental Demand
5.33
Payback Speed
4
STR Suitability
4

Description

Discover this elegant private 4-bedroom villa, set on a generous 1,404 m² plot, located in the prestigious area of Vale Navio, Albufeira. Situated in a quiet and exclusive residential area, characterized by low-density villas and spacious plots, it offers a setting of total privacy and serenity, just minutes from beach

Location

📍 37.1075°N, 8.2057°W

· Albufeira, Algarve, Portugal

Visit Real One - Real Estate & Property Management →Listed via Idealista.pt
4-bedroom freehold villa in Albufeira — photo 1 of 5
Real One - Real Estate & Property Management
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 Quinta do Poço, 51, Vale Navio, Albufeira e Olhos de Água

Albufeira · Central Algarve · Ref BF-67955 Source verified · Real One - Real Estate & Property Management · listed 1 Jun 2026
Asking price · Freehold
$1,141,304
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
190 m²
True net yield
5.5%
≈ $9,550/mo net after costs & tax
5-yr total return (net + appreciation)
11.4% / yr avg
Payback in ~18 yrs from rent
Brixfox Score 75 · 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

Year built: 2025
Condition: good
View: pool

Description

Discover this elegant private 4-bedroom villa, set on a generous 1,404 m² plot, located in the prestigious area of Vale Navio, Albufeira. Situated in a quiet and exclusive residential area, characterized by low-density villas and spacious plots, it offers a setting of total privacy and serenity, just minutes from beach

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)
$784/night
50% ($361)Brixfox estimate($784/night)200% ($1443)
Occupancy
53%
10%Brixfox estimate(53%)100%

Short-Term Rental

Indicative
Yearly income
$73,439
Likely range $44,063 – $102,815
Airbnb data$784/night · 53% occupancy
Rental income
$784/night · 53% occ.
$141,229
Running costs (20%)
Utilities, cleaning, maintenance
-$28,246
Income tax (10%)
Indonesian rental income tax
-$39,544
Property tax
Annual property tax
-$0
Net income
6.4% ROI
$73,439

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

5.5%

on all-in cost of $1,278,750

Scenario
Pre-tax
After-tax
Owner-managed
9.0%
8.0%
Fully-managed
6.4%
5.5%
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

11.0%

Annual Revenue

$141,229

Income Tax / yr

$12,358

Payback

18 yrs

True All-In Cost
Asking price$1,141,304
IMT — transfer tax (non-resident 7.5%)$85,598
Stamp duty (0.8%)$9,130
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,278,750

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$7.6M$5.7M$3.8M$1.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
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 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.3M
+22%
Rental Income
+$359K
Total Position
$1.6M
+56%
9.3%/yr
Year 10
Capital Value
$1.6M
+48%
Rental Income
+$775K
Total Position
$2.3M
+122%
8.3%/yr
Year 20
Capital Value
$2.3M
+119%
Rental Income
+$1.8M
Total Position
$4.1M
+292%
7.1%/yr
Year 30
Capital Value
$3.4M
+224%
Rental Income
+$3.2M
Total Position
$6.6M
+530%
6.3%/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
6.4% annual return
Occupancy
Average
53% average occupancy
Nightly Rate
Strong
$721 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $721 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 53% — 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

33% occ.
5.8%
$5,559/mo
43% occ.
7.6%
$7,228/mo
53% occ.
9.4%
$8,897/mo
current
63% occ.
11.1%
$10,567/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.