Launch offer — 3 months free free, no card

Detached house in Urbanização Pézinhos, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira
Detached house in Urbanização Pézinhos, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 2Detached house in Urbanização Pézinhos, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 3Detached house in Urbanização Pézinhos, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 4Detached house in Urbanização Pézinhos, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 5
Grade B+villamid-range

Detached house in Urbanização Pézinhos, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira

Tavira · Eastern Algarve ·

€775,000

Asking Price (EUR)

4.9%

True Net Yield (Owner, all-in)

3.4%

True Net Yield (Managed, all-in)

6.5%

True Gross Yield

62%

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: €58,316/yr
Average Daily Rate: €257
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has sea (+10%)
Payback Period: 29.3 years
5-yr Capital Value: €898,437
10-yr Capital Value: €1.0M
Brixfox Score: 66.8 / 100
Comparable Properties: 20
Data Confidence: 94%
Search Radius: 2 km

True Investment Cost

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

€893,275

+15.3% over asking

Asking price€775,000
IMT — Property transfer tax (investment schedule)€46,500
IS — Stamp duty (0.8%)€6,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,625
Total acquisition costs€65,575
Renovation (est. €55/m² × 230 m²)
Light touch-ups — paint, fixtures, deep clean.		€12,650
(€6,900–€18,400)
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)€893,275

Gross yield (asking price)

7.5%

True gross yield (all-in)

6.5%

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: 3
Building: 230 m²
Style: portuguese-traditional
Condition: good
Year Built: 2006
Private Pool
sea

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

cobblestone drivewayoutdoor BBQ areamultiple terraces

Score Breakdown

ROI
12.97
Visual Appeal
12.8
Ownership Security
13
Location
9.84
Land & Space
6
Rental Demand
6.23
Payback Speed
2
STR Suitability
4

Description

House w seaview, pool, garage In the highly sought-after area of Pezinhos, we are proud to exclusively present this stunning villa with a pool, garage, and beautiful sea views – a home that combines generous living spaces, comfort, and endless possibilities. The villa offers three spacious bedrooms, two of which featu

Location

📍 37.1367°N, 7.6395°W

· Tavira, Algarve, Portugal

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

Detached house in Urbanização Pézinhos, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira

Tavira · Eastern Algarve · Ref BF-75236 Source verified · Fastighetsbyran Tavira · listed 2 Jun 2026
Asking price · Freehold
$842,391
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
3
Built area
230 m²
True net yield
3.4%
≈ $4,789/mo net after costs & tax
5-yr total return (net + appreciation)
9.0% / yr avg
Payback in ~29 yrs from rent
Brixfox Score 67 · 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

Year built: 2006
Condition: good
View: sea

Description

House w seaview, pool, garage In the highly sought-after area of Pezinhos, we are proud to exclusively present this stunning villa with a pool, garage, and beautiful sea views – a home that combines generous living spaces, comfort, and endless possibilities. The villa offers three spacious bedrooms, two of which featu

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)
$362/night
50% ($166)Brixfox estimate($362/night)200% ($666)
Occupancy
62%
10%Brixfox estimate(62%)100%

Short-Term Rental

Indicative
Yearly income
$39,579
Likely range $23,747 – $55,410
Airbnb data$362/night · 62% occupancy
Rental income
$362/night · 62% occ.
$76,113
Running costs (20%)
Utilities, cleaning, maintenance
-$15,223
Income tax (10%)
Indonesian rental income tax
-$21,312
Property tax
Annual property tax
-$0
Net income
4.7% ROI
$39,579

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

3.4%

on all-in cost of $952,020

Scenario
Pre-tax
After-tax
Owner-managed
6.0%
5.3%
Fully-managed
4.1%
3.4%
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

8.0%

Annual Revenue

$76,113

Income Tax / yr

$6,660

Payback

29 yrs

True All-In Cost
Asking price$842,391
IMT — transfer tax (non-resident 7.5%)$63,179
Stamp duty (0.8%)$6,739
Notary + registry$2,174
Legal$10,362
Furnishing + STR launch$27,174
All-in cost$952,020

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$4.9M$3.7M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $775K
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 17: 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
$943K
+22%
Rental Income
+$193K
Total Position
$1.1M
+47%
8.0%/yr
Year 10
Capital Value
$1.1M
+48%
Rental Income
+$417K
Total Position
$1.6M
+102%
7.3%/yr
Year 20
Capital Value
$1.7M
+119%
Rental Income
+$978K
Total Position
$2.7M
+245%
6.4%/yr
Year 30
Capital Value
$2.5M
+224%
Rental Income
+$1.7M
Total Position
$4.2M
+448%
5.8%/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
4.7% annual return
Occupancy
Good
62% average occupancy
Nightly Rate
Strong
$333 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 $333 — 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 4.7% is near 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

42% occ.
4.6%
$3,254/mo
52% occ.
5.7%
$4,025/mo
62% occ.
6.8%
$4,795/mo
current
72% occ.
7.9%
$5,565/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.