Launch offer — 3 months free free, no card

Semi-detached house in Estrada das Sesmarias, Sesmarias, Sesmaria - Cerro de Águia, Albufeira e Olhos de Água
Semi-detached house in Estrada das Sesmarias, Sesmarias, Sesmaria - Cerro de Águia, Albufeira e Olhos de Água — image 2Semi-detached house in Estrada das Sesmarias, Sesmarias, Sesmaria - Cerro de Águia, Albufeira e Olhos de Água — image 3Semi-detached house in Estrada das Sesmarias, Sesmarias, Sesmaria - Cerro de Águia, Albufeira e Olhos de Água — image 4Semi-detached house in Estrada das Sesmarias, Sesmarias, Sesmaria - Cerro de Águia, Albufeira e Olhos de Água — image 5
Grade B+villaluxury

Semi-detached house in Estrada das Sesmarias, Sesmarias, Sesmaria - Cerro de Águia, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€2.9M

Asking Price (EUR)

4.0%

True Net Yield (Owner, all-in)

2.8%

True Net Yield (Managed, all-in)

5.1%

True Gross Yield

63%

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: €164,039/yr
Average Daily Rate: €718
+26.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Luxury finish (+8%)
Payback Period: 34.2 years
5-yr Capital Value: €3.3M
10-yr Capital Value: €3.8M
Brixfox Score: 70.5 / 100
Comparable Properties: 18
Data Confidence: 89%
Search Radius: 2 km

True Investment Cost

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

€3.2M

+12.0% over asking

Asking price€2.9M
IMT — Property transfer tax (investment schedule)€213,750
IS — Stamp duty (0.8%)€22,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€42,750
Total acquisition costs€280,550
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€3.2M

Gross yield (asking price)

5.8%

True gross yield (all-in)

5.1%

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: 5
Building: 500 m²
Land: 1378 m²
Style: modern
Condition: new-build
Year Built: 2024
Energy Certificate: A+
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

cantilevered upper floorextensive glass facadesintegrated water feature/poolminimalist white and grey palette

Score Breakdown

ROI
11.22
Visual Appeal
15
Ownership Security
13
Location
8.4
Land & Space
11.67
Rental Demand
6.26
Payback Speed
1
STR Suitability
4

Description

We present this stunning 4-bedroom villa, just finished, located in one of the most exclusive areas of the Algarve, in Sesmarias, Albufeira. With a contemporary design, this property perfectly combines modern luxury with comfort, making it the ideal choice for those seeking an exclusive residence, a holiday retreat, or

Location

📍 37.0820°N, 8.2909°W

· Albufeira, Algarve, Portugal

Visit The Agency Portugal | SON Mediação Imobiliária Lda →Listed via Idealista.pt
4-bedroom freehold villa in Albufeira — photo 1 of 5
The Agency Portugal | SON Mediação Imobiliária Lda
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

Semi-detached house in Estrada das Sesmarias, Sesmarias, Sesmaria - Cerro de Águia, Albufeira e Olhos de Água

Albufeira · Central Algarve · Ref BF-7138 Source verified · The Agency Portugal | SON Mediação Imobiliária Lda · listed 2 Jun 2026
Asking price · Freehold
$3,097,826
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
500 m²
Land
1378 m²
True net yield
2.9%
≈ $13,875/mo net after costs & tax
5-yr total return (net + appreciation)
8.5% / yr avg
Payback in ~34 yrs from rent
Brixfox Score 71 · 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: 2024
Energy: A+
Condition: new-build

Description

We present this stunning 4-bedroom villa, just finished, located in one of the most exclusive areas of the Algarve, in Sesmarias, Albufeira. With a contemporary design, this property perfectly combines modern luxury with comfort, making it the ideal choice for those seeking an exclusive residence, a holiday retreat, or

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)
$1,010/night
50% ($464)Brixfox estimate($1,010/night)200% ($1858)
Occupancy
63%
10%Brixfox estimate(63%)100%

Short-Term Rental

Indicative
Yearly income
$111,035
Likely range $66,621 – $155,449
Airbnb data$1,010/night · 63% occupancy
Rental income
$1,010/night · 63% occ.
$213,528
Running costs (20%)
Utilities, cleaning, maintenance
-$42,706
Income tax (10%)
Indonesian rental income tax
-$59,788
Property tax
Annual property tax
-$0
Net income
3.6% ROI
$111,035

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

2.9%

on all-in cost of $3,397,663

Scenario
Pre-tax
After-tax
Owner-managed
4.9%
4.3%
Fully-managed
3.5%
2.9%
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

6.3%

Annual Revenue

$213,528

Income Tax / yr

$18,684

Payback

34 yrs

True All-In Cost
Asking price$3,097,826
IMT — transfer tax (non-resident 7.5%)$232,337
Stamp duty (0.8%)$24,783
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$3,397,663

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$16.2M$12.2M$8.1M$4.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.9M
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 21: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.5M
+22%
Rental Income
+$542K
Total Position
$4.0M
+41%
7.1%/yr
Year 10
Capital Value
$4.2M
+48%
Rental Income
+$1.2M
Total Position
$5.4M
+89%
6.6%/yr
Year 20
Capital Value
$6.2M
+119%
Rental Income
+$2.7M
Total Position
$9.0M
+215%
5.9%/yr
Year 30
Capital Value
$9.2M
+224%
Rental Income
+$4.9M
Total Position
$14.1M
+395%
5.5%/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
Average
3.6% annual return
Occupancy
Good
63% average occupancy
Nightly Rate
Strong
$929 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
1378 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $929 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 1378 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.6% is near the market average — model your cashflow carefully

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

43% occ.
3.5%
$9,152/mo
53% occ.
4.4%
$11,302/mo
63% occ.
5.2%
$13,452/mo
current
73% occ.
6.0%
$15,602/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.