Launch offer — 3 months free free, no card

Detached house in Estrada de Vale Rabelho, 140, Galé, Guia
Detached house in Estrada de Vale Rabelho, 140, Galé, Guia — image 2Detached house in Estrada de Vale Rabelho, 140, Galé, Guia — image 3Detached house in Estrada de Vale Rabelho, 140, Galé, Guia — image 4Detached house in Estrada de Vale Rabelho, 140, Galé, Guia — image 5
Grade Avillamid-range

Detached house in Estrada de Vale Rabelho, 140, Galé, Guia

Albufeira · Central Algarve ·

€1.7M

Asking Price (EUR)

6.7%

True Net Yield (Owner, all-in)

4.8%

True Net Yield (Managed, all-in)

8.2%

True Gross Yield

57%

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: €154,128/yr
Average Daily Rate: €736
+18.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 20.1 years
5-yr Capital Value: €1.9M
10-yr Capital Value: €2.3M
Brixfox Score: 76.3 / 100
Comparable Properties: 12
Data Confidence: 79%
Search Radius: 2 km

True Investment Cost

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

€1.9M

+12.3% over asking

Asking price€1.7M
IMT — Property transfer tax (investment schedule)€126,000
IS — Stamp duty (0.8%)€13,440
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€25,200
Total acquisition costs€165,890
Renovation€0 — move-in ready
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)€1.9M

Gross yield (asking price)

9.2%

True gross yield (all-in)

8.2%

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: 4
Bathrooms: 4
Building: 321 m²
Land: 640 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 1998
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

coastal proximityprivate swimming pooloutdoor dining area with pergolawell-maintained gardenstraditional Algarve architecture

Score Breakdown

ROI
17.94
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
10.66
Rental Demand
5.74
Payback Speed
3
STR Suitability
4

Description

Discover your dream home in this almost-new, isolated dwelling located in the picturesque Faro, Albufeira. Priced at €1,680, 000, this spacious 321m² property offers a perfect blend of luxury and comfort, featuring modern amenities and a beautiful garden for outdoor relaxation. This exquisite house boasts 4 well-appoi

Location

📍 37.0959°N, 8.3099°W

· Albufeira, Algarve, Portugal

Visit Century21 Realty Art →Listed via Idealista.pt
4-bedroom freehold villa in Albufeira — photo 1 of 5
Century21 Realty Art
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 Estrada de Vale Rabelho, 140, Galé, Guia

Albufeira · Central Algarve · Ref BF-6907 Source verified · Century21 Realty Art · listed 3 Jun 2026
Asking price · Freehold
$1,826,087
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
321 m²
Land
640 m²
True net yield
5.0%
≈ $13,654/mo net after costs & tax
5-yr total return (net + appreciation)
10.6% / yr avg
Payback in ~20 yrs from rent
Brixfox Score 76 · 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

Year built: 1998
Energy: D
Condition: excellent

Description

Discover your dream home in this almost-new, isolated dwelling located in the picturesque Faro, Albufeira. Priced at €1,680, 000, this spacious 321m² property offers a perfect blend of luxury and comfort, featuring modern amenities and a beautiful garden for outdoor relaxation. This exquisite house boasts 4 well-appoi

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)
$1,035/night
50% ($476)Brixfox estimate($1,035/night)200% ($1904)
Occupancy
57%
10%Brixfox estimate(57%)100%

Short-Term Rental

Indicative
Yearly income
$104,358
Likely range $62,615 – $146,102
Airbnb data$1,035/night · 57% occupancy
Rental income
$1,035/night · 57% occ.
$200,689
Running costs (20%)
Utilities, cleaning, maintenance
-$40,138
Income tax (10%)
Indonesian rental income tax
-$56,193
Property tax
Annual property tax
-$0
Net income
5.7% ROI
$104,358

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

5.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
8.1%
7.2%
Fully-managed
5.8%
5.0%
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

9.9%

Annual Revenue

$200,689

Income Tax / yr

$17,560

Payback

20 yrs

True All-In Cost
Asking price$1,826,087
IMT — transfer tax (non-resident 7.5%)$136,957
Stamp duty (0.8%)$14,609
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,020,370

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$11.5M$8.6M$5.8M$2.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.7M
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 15: 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
$2.0M
+22%
Rental Income
+$510K
Total Position
$2.6M
+52%
8.7%/yr
Year 10
Capital Value
$2.5M
+48%
Rental Income
+$1.1M
Total Position
$3.6M
+114%
7.9%/yr
Year 20
Capital Value
$3.7M
+119%
Rental Income
+$2.6M
Total Position
$6.3M
+273%
6.8%/yr
Year 30
Capital Value
$5.4M
+224%
Rental Income
+$4.6M
Total Position
$10.0M
+496%
6.1%/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
5.7% annual return
Occupancy
Average
57% average occupancy
Nightly Rate
Strong
$952 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
640 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $952 — positioned in the top tier
Generous 640 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
Occupancy at 57% — factor in seasonal gaps

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

37% occ.
5.4%
$8,238/mo
47% occ.
6.9%
$10,441/mo
57% occ.
8.3%
$12,644/mo
current
67% occ.
9.8%
$14,847/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.