Launch offer — 3 months free free, no card

Detached house in Rua Luis Duarte, Santa Luzia
Detached house in Rua Luis Duarte, Santa Luzia — image 2Detached house in Rua Luis Duarte, Santa Luzia — image 3Detached house in Rua Luis Duarte, Santa Luzia — image 4Detached house in Rua Luis Duarte, Santa Luzia — image 5
Grade Bvillamid-range

Detached house in Rua Luis Duarte, Santa Luzia

Tavira · Eastern Algarve ·

€435,000

Asking Price (EUR)

5.7%

True Net Yield (Owner, all-in)

3.8%

True Net Yield (Managed, all-in)

7.9%

True Gross Yield

46%

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: €39,076/yr
Average Daily Rate: €232
+13.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has city (+10%)
Payback Period: 27.4 years
5-yr Capital Value: €504,284
10-yr Capital Value: €584,604
Brixfox Score: 63.6 / 100
Comparable Properties: 6
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.

€495,735

+14.0% over asking

Asking price€435,000
IMT — Property transfer tax (investment schedule)€22,630
IS — Stamp duty (0.8%)€3,480
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,525
Total acquisition costs€33,885
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€26,850
All-in investment (incl. renovation & furnishing)€495,735

Gross yield (asking price)

9.0%

True gross yield (all-in)

7.9%

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: 2
Bathrooms: 2
Building: 82 m²
Style: contemporary
Condition: excellent
city

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop terrace with multiple zonesmodern outdoor furnituredecorative lighting for evening ambiancepotted succulents and agave plants

Score Breakdown

ROI
13.77
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
3.64
Rental Demand
4.61
Payback Speed
2
STR Suitability
4

Description

Traditional charm with roof terrace A charmingly renovated townhouse with a fantastic roof terrace in Santa Luzia Welcome to a unique and tastefully renovated townhouse in the heart of the picturesque fishing village of Santa Luzia – one of the Algarve’s most authentic and sought-after coastal gems. Here you’ll find t

Location

📍 37.1002°N, 7.6627°W

· Tavira, Algarve, Portugal

Visit Fastighetsbyran Tavira →Listed via Idealista.pt
2-bedroom freehold villa in Tavira — photo 1 of 5
Fastighetsbyran Tavira
2-bedroom freehold villa in Tavira — photo 2 of 5
2-bedroom freehold villa in Tavira — photo 3 of 5
2-bedroom freehold villa in Tavira — photo 4 of 5
2-bedroom freehold villa in Tavira — photo 5 of 5

Detached house in Rua Luis Duarte, Santa Luzia

Tavira · Eastern Algarve · Ref BF-75186 Source verified · Fastighetsbyran Tavira · listed 2 Jun 2026
Asking price · Freehold
$472,826
View original listing
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
82 m²
True net yield
3.7%
≈ $3,093/mo net after costs & tax
5-yr total return (net + appreciation)
9.9% / yr avg
Payback in ~27 yrs from rent
Brixfox Score 64 · 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

Tavira

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Condition: excellent
View: city

Description

Traditional charm with roof terrace A charmingly renovated townhouse with a fantastic roof terrace in Santa Luzia Welcome to a unique and tastefully renovated townhouse in the heart of the picturesque fishing village of Santa Luzia – one of the Algarve’s most authentic and sought-after coastal gems. Here you’ll find t

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)
$327/night
50% ($150)Brixfox estimate($327/night)200% ($601)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

Indicative
Yearly income
$26,452
Likely range $15,871 – $37,033
Airbnb data$327/night · 46% occupancy
Rental income
$327/night · 46% occ.
$50,868
Running costs (20%)
Utilities, cleaning, maintenance
-$10,174
Income tax (10%)
Indonesian rental income tax
-$14,243
Property tax
Annual property tax
-$0
Net income
5.6% ROI
$26,452

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

3.6%

on all-in cost of $547,235

Scenario
Pre-tax
After-tax
Owner-managed
6.8%
6.0%
Fully-managed
4.5%
3.6%
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

9.3%

Annual Revenue

$50,868

Income Tax / yr

$4,451

Payback

27 yrs

True All-In Cost
Asking price$472,826
IMT — transfer tax (non-resident 7.5%)$35,462
Stamp duty (0.8%)$3,783
Notary + registry$2,174
Legal$5,816
Furnishing + STR launch$27,174
All-in cost$547,235

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$3.0M$2.2M$1.5M$738K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $435K
Capital appreciation
Property value growing at +4%/yr based on Tavira 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 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$529K
+22%
Rental Income
+$129K
Total Position
$658K
+51%
8.6%/yr
Year 10
Capital Value
$644K
+48%
Rental Income
+$279K
Total Position
$923K
+112%
7.8%/yr
Year 20
Capital Value
$953K
+119%
Rental Income
+$654K
Total Position
$1.6M
+269%
6.8%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$1.2M
Total Position
$2.6M
+490%
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
5.6% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Strong
$300 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $300 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 46% — 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%
$2,086/mo
40% occ.
7.1%
$2,781/mo
46% occ.
8.1%
$3,205/mo
current
56% occ.
9.9%
$3,900/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.