Launch offer — 3 months free free, no card

House in Centro, Vila Nova de Cacela
Grade C+villaluxury

House in Centro, Vila Nova de Cacela

VRSA/Monte Gordo · Eastern Algarve ·

€1.4M

Asking Price (EUR)

1.8%

True Net Yield (Owner, all-in)

1.1%

True Net Yield (Managed, all-in)

2.8%

True Gross Yield

45%

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: €45,645/yr
Average Daily Rate: €276
+21.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has garden (+10%), Luxury finish (+8%)
Payback Period: 99.0 years
5-yr Capital Value: €1.7M
10-yr Capital Value: €1.9M
Brixfox Score: 53.6 / 100
Comparable Properties: 12
Data Confidence: 84%
Search Radius: 2 km

True Investment Cost

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

€1.6M

+13.4% over asking

Asking price€1.4M
IMT — Property transfer tax (investment schedule)€107,250
IS — Stamp duty (0.8%)€11,440
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€21,450
Total acquisition costs€141,390
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€50,800
All-in investment (incl. renovation & furnishing)€1.6M

Gross yield (asking price)

3.2%

True gross yield (all-in)

2.8%

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
Building: 435 m²
Style: contemporary
Condition: excellent
garden

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rattan dining chairsabstract artlarge potted plant

Score Breakdown

ROI
4.04
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
4.53
Payback Speed
0
STR Suitability
4

Description

3 bedroom villa with 252 m², outdoor area of 136 m² and storage room of 45 m², inserted in a new development at Monte Rei Golf & Country Club, a course recognised by many as the best in Portugal and with the signature of Jack Nicklaus, which translate a refined vision of the lifestyle in the Algarve, combining the auth

Location

📍 37.1736°N, 7.5312°W

· VRSA/Monte Gordo, Algarve, Portugal

Listed via Idealista.pt
3-bedroom freehold villa in VRSA/Monte Gordo — photo 1 of 1
Idealista.pt

House in Centro, Vila Nova de Cacela

VRSA/Monte Gordo · Eastern Algarve · Ref BF-69618 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$1,554,348
Ownership
Freehold
Bedrooms
3
Built area
435 m²
True net yield
1.0%
≈ $3,104/mo net after costs & tax
5-yr total return (net + appreciation)
5.7% / yr avg
Payback in ~99 yrs from rent
Brixfox Score 54 · 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

VRSA/Monte Gordo

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Condition: excellent
View: garden

Description

3 bedroom villa with 252 m², outdoor area of 136 m² and storage room of 45 m², inserted in a new development at Monte Rei Golf & Country Club, a course recognised by many as the best in Portugal and with the signature of Jack Nicklaus, which translate a refined vision of the lifestyle in the Algarve, combining the auth

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)
$388/night
50% ($179)Brixfox estimate($388/night)200% ($714)
Occupancy
45%
10%Brixfox estimate(45%)100%

Short-Term Rental

Indicative
Yearly income
$30,912
Likely range $18,547 – $43,276
Airbnb data$388/night · 45% occupancy
Rental income
$388/night · 45% occ.
$59,446
Running costs (20%)
Utilities, cleaning, maintenance
-$11,889
Income tax (10%)
Indonesian rental income tax
-$16,645
Property tax
Annual property tax
-$0
Net income
2.0% ROI
$30,912

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.2%
1.9%
Fully-managed
1.3%
1.0%
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

3.4%

Annual Revenue

$59,446

Income Tax / yr

$5,201

Payback

99 yrs

True All-In Cost
Asking price$1,554,348
IMT — transfer tax (non-resident 7.5%)$116,576
Stamp duty (0.8%)$12,435
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,726,076

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in VRSA/Monte Gordo.

$6.9M$5.2M$3.4M$1.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $1.4M
Capital appreciation
Property value growing at +4%/yr based on VRSA/Monte Gordo 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 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.7M
+22%
Rental Income
+$151K
Total Position
$1.9M
+32%
5.7%/yr
Year 10
Capital Value
$2.1M
+48%
Rental Income
+$326K
Total Position
$2.4M
+71%
5.5%/yr
Year 20
Capital Value
$3.1M
+119%
Rental Income
+$764K
Total Position
$3.9M
+173%
5.1%/yr
Year 30
Capital Value
$4.6M
+224%
Rental Income
+$1.4M
Total Position
$6.0M
+319%
4.9%/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
Weak
2.0% annual return
Occupancy
Average
45% average occupancy
Nightly Rate
Strong
$357 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 $357 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.0% 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.
1.9%
$2,479/mo
40% occ.
2.6%
$3,305/mo
45% occ.
2.9%
$3,745/mo
current
55% occ.
3.5%
$4,571/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.