Launch offer — 3 months free free, no card

Detached house in Moncarapacho
Grade Bvillamid-range

Detached house in Moncarapacho

Olhão · Eastern Algarve ·

€595,000

Asking Price (EUR)

2.8%

True Net Yield (Owner, all-in)

1.7%

True Net Yield (Managed, all-in)

4.3%

True Gross Yield

67%

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: €29,529/yr
Average Daily Rate: €120
-7.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%)
Payback Period: 58.4 years
5-yr Capital Value: €689,768
10-yr Capital Value: €799,630
Brixfox Score: 56.1 / 100
Comparable Properties: 7
Data Confidence: 63%
Search Radius: 6 km

True Investment Cost

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

€687,135

+15.5% over asking

Asking price€595,000
IMT — Property transfer tax (investment schedule)€35,430
IS — Stamp duty (0.8%)€4,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,925
Total acquisition costs€50,365
Renovation (est. €55/m² × 174 m²)
Light touch-ups — paint, fixtures, deep clean.		€9,570
(€5,220–€13,920)
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)€687,135

Gross yield (asking price)

5.0%

True gross yield (all-in)

4.3%

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: 174 m²
Style: portuguese-traditional
Condition: good

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional blue and white exteriormature olive tree in gardenstone pathway and garden beds

Score Breakdown

ROI
6.84
Visual Appeal
11.2
Ownership Security
13
Location
8.4
Land & Space
5.48
Rental Demand
7.15
Payback Speed
0
STR Suitability
4

Description

Charming 3 Bedroom Detached Villa with Sea Views Near Moncarapacho, Algarve. Detached split-level villa for sale near Moncarapacho with sea views, private garden, modern interiors and excellent access to Fuseta beaches and the Eastern Algarve coastline. Situated in a peaceful cul-de-sac within a small residential dev

Location

📍 37.0870°N, 7.7890°W

· Olhão, Algarve, Portugal

Listed via Idealista.pt
3-bedroom freehold villa in Olhão — photo 1 of 1
Idealista.pt

Detached house in Moncarapacho

Olhão · Eastern Algarve · Ref BF-75869 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$646,739
Ownership
Freehold
Bedrooms
3
Built area
174 m²
True net yield
1.7%
≈ $2,226/mo net after costs & tax
5-yr total return (net + appreciation)
7.0% / yr avg
Payback in ~58 yrs from rent
Brixfox Score 56 · 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

Olhão

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Condition: good

Description

Charming 3 Bedroom Detached Villa with Sea Views Near Moncarapacho, Algarve. Detached split-level villa for sale near Moncarapacho with sea views, private garden, modern interiors and excellent access to Fuseta beaches and the Eastern Algarve coastline. Situated in a peaceful cul-de-sac within a small residential dev

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)
$169/night
50% ($78)Brixfox estimate($169/night)200% ($311)
Occupancy
72%
10%Brixfox estimate(72%)100%

Short-Term Rental

Indicative
Yearly income
$21,208
Likely range $12,725 – $29,690
Airbnb data$169/night · 72% occupancy
Rental income
$169/night · 72% occ.
$40,784
Running costs (20%)
Utilities, cleaning, maintenance
-$8,157
Income tax (10%)
Indonesian rental income tax
-$11,419
Property tax
Annual property tax
-$0
Net income
3.3% ROI
$21,208

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.7%

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

Scenario
Pre-tax
After-tax
Owner-managed
3.6%
3.1%
Fully-managed
2.2%
1.7%
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

5.5%

Annual Revenue

$40,784

Income Tax / yr

$3,568

Payback

58 yrs

True All-In Cost
Asking price$646,739
IMT — transfer tax (non-resident 7.5%)$48,505
Stamp duty (0.8%)$5,174
Notary + registry$2,174
Legal$7,955
Furnishing + STR launch$27,174
All-in cost$737,722

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Olhão.

$3.3M$2.5M$1.6M$822K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $595K
Capital appreciation
Property value growing at +4%/yr based on Olhão 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 22: 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
$724K
+22%
Rental Income
+$104K
Total Position
$827K
+39%
6.8%/yr
Year 10
Capital Value
$881K
+48%
Rental Income
+$224K
Total Position
$1.1M
+86%
6.4%/yr
Year 20
Capital Value
$1.3M
+119%
Rental Income
+$524K
Total Position
$1.8M
+207%
5.8%/yr
Year 30
Capital Value
$1.9M
+224%
Rental Income
+$928K
Total Position
$2.9M
+380%
5.4%/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
3.3% annual return
Occupancy
Good
72% average occupancy
Nightly Rate
Good
$155 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

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.3% 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

52% occ.
3.4%
$1,851/mo
62% occ.
4.1%
$2,210/mo
72% occ.
4.8%
$2,569/mo
current
82% occ.
5.4%
$2,929/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.