Launch offer — 3 months free free, no card

House in Dourada - Má Partilha, Alvor
House in Dourada - Má Partilha, Alvor — image 2House in Dourada - Má Partilha, Alvor — image 3House in Dourada - Má Partilha, Alvor — image 4House in Dourada - Má Partilha, Alvor — image 5
Grade B+villamid-range

House in Dourada - Má Partilha, Alvor

Portimão · Western Algarve ·

€620,000

Asking Price (EUR)

6.3%

True Net Yield (Owner, all-in)

4.3%

True Net Yield (Managed, all-in)

8.2%

True Gross Yield

49%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.8 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: €58,548/yr
Average Daily Rate: €330
Payback Period: 22.6 years
5-yr Capital Value: €718,750
10-yr Capital Value: €833,228
Brixfox Score: 65.7 / 100
Comparable Properties: 17
Data Confidence: 85%
Search Radius: 2 km

True Investment Cost

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

€716,250

+15.5% over asking

Asking price€620,000
IMT — Property transfer tax (investment schedule)€37,430
IS — Stamp duty (0.8%)€4,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,300
Total acquisition costs€52,940
Renovation (est. €55/m² × 202 m²)
Light touch-ups — paint, fixtures, deep clean.		€11,110
(€6,060–€16,160)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€716,250

Gross yield (asking price)

9.4%

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: 3
Bathrooms: 3
Building: 202 m²
Style: contemporary
Condition: good
Year Built: 2006

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

stone facadewood paneling on ceilingcovered terrace

Score Breakdown

ROI
16.26
Visual Appeal
10.2
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
4.87
Payback Speed
3
STR Suitability
4

Description

A charming semi-detached house comprising 3 bedrooms and a study, in excellent condition and recently renovated, situated in a quiet area, just a few minutes from the beach and the town centre. The property stands out for its privacy and excellent sun exposure, providing plenty of natural light in every room. It comp

Location

📍 37.1347°N, 8.5734°W

· Portimão, Algarve, Portugal

Listed by Carla Wood via Idealista.pt
3-bedroom freehold villa in Portimão — photo 1 of 5
Idealista.pt
3-bedroom freehold villa in Portimão — photo 2 of 5
3-bedroom freehold villa in Portimão — photo 3 of 5
3-bedroom freehold villa in Portimão — photo 4 of 5
3-bedroom freehold villa in Portimão — photo 5 of 5

House in Dourada - Má Partilha, Alvor

Portimão · Western Algarve · Ref BF-71103 Source verified · Idealista.pt · listed 1 Jun 2026
Asking price · Freehold
$673,913
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
202 m²
True net yield
4.4%
≈ $4,912/mo net after costs & tax
5-yr total return (net + appreciation)
10.8% / yr avg
Payback in ~23 yrs from rent
Brixfox Score 66 · 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

Portimão

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2006
Condition: good

Description

A charming semi-detached house comprising 3 bedrooms and a study, in excellent condition and recently renovated, situated in a quiet area, just a few minutes from the beach and the town centre. The property stands out for its privacy and excellent sun exposure, providing plenty of natural light in every room. It comp

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)
$465/night
50% ($214)Brixfox estimate($465/night)200% ($855)
Occupancy
49%
10%Brixfox estimate(49%)100%

Short-Term Rental

Indicative
Yearly income
$39,736
Likely range $23,841 – $55,630
Airbnb data$465/night · 49% occupancy
Rental income
$465/night · 49% occ.
$76,415
Running costs (20%)
Utilities, cleaning, maintenance
-$15,283
Income tax (10%)
Indonesian rental income tax
-$21,396
Property tax
Annual property tax
-$0
Net income
5.9% ROI
$39,736

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

4.4%

on all-in cost of $767,485

Scenario
Pre-tax
After-tax
Owner-managed
7.7%
6.8%
Fully-managed
5.3%
4.4%
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

10.0%

Annual Revenue

$76,415

Income Tax / yr

$6,686

Payback

23 yrs

True All-In Cost
Asking price$673,913
IMT — transfer tax (non-resident 7.5%)$50,543
Stamp duty (0.8%)$5,391
Notary + registry$2,174
Legal$8,289
Furnishing + STR launch$27,174
All-in cost$767,485

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$4.3M$3.2M$2.2M$1.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $620K
Capital appreciation
Property value growing at +4%/yr based on Portimão 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 14: 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
$754K
+22%
Rental Income
+$194K
Total Position
$948K
+53%
8.9%/yr
Year 10
Capital Value
$918K
+48%
Rental Income
+$419K
Total Position
$1.3M
+116%
8.0%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$982K
Total Position
$2.3M
+278%
6.9%/yr
Year 30
Capital Value
$2.0M
+224%
Rental Income
+$1.7M
Total Position
$3.8M
+505%
6.2%/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
5.9% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Strong
$427 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $427 — 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 49% — 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

30% occ.
5.3%
$2,967/mo
40% occ.
7.0%
$3,957/mo
49% occ.
8.6%
$4,814/mo
current
59% occ.
10.3%
$5,803/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.