Launch offer — 3 months free free, no card

Terraced house in Sagres
Grade Avillaluxury

Terraced house in Sagres

Sagres/Vila do Bispo · Western Algarve ·

€598,000

Asking Price (EUR)

9.3%

True Net Yield (Owner, all-in)

6.6%

True Net Yield (Managed, all-in)

11.5%

True Gross Yield

55%

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: €80,781/yr
Average Daily Rate: €402
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has pool (+10%), Luxury finish (+8%)
Payback Period: 14.4 years
5-yr Capital Value: €693,246
10-yr Capital Value: €803,662
Brixfox Score: 78.9 / 100
Comparable Properties: 15
Data Confidence: 90%
Search Radius: 2 km

True Investment Cost

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

€701,974

+17.4% over asking

Asking price€598,000
IMT — Property transfer tax (investment schedule)€35,670
IS — Stamp duty (0.8%)€4,784
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,970
Total acquisition costs€50,674
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€701,974

Gross yield (asking price)

13.5%

True gross yield (all-in)

11.5%

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: 3
Building: 173 m²
Style: modern
Condition: new-build
Private Pool
pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

private balconies with glass railingslarge floor-to-ceiling windowsclean architectural linesintegrated pool deck

Score Breakdown

ROI
22.92
Visual Appeal
14
Ownership Security
13
Location
9
Land & Space
5.46
Rental Demand
5.51
Payback Speed
5
STR Suitability
4

Description

SEASAGRES DESIGN VILLAS - 3 bedroom villa in the heart of Sagres Welcome to Seasagres Design Villas, where luxury meets nature in a unique experience. This wonderful 3 bedroom villa, with Local Accommodation License, inserted in a private condominium, is located in the vibrant center of Sagres, close to Martinhal, off

Location

📍 37.0090°N, 8.9390°W

· Sagres/Vila do Bispo, Algarve, Portugal

Listed via Idealista.pt
3-bedroom freehold villa in Sagres/Vila do Bispo — photo 1 of 1
Idealista.pt

Terraced house in Sagres

Sagres/Vila do Bispo · Western Algarve · Ref BF-77058 Source verified · Idealista.pt · listed 4 Jun 2026
Asking price · Freehold
$650,000
Ownership
Freehold
Bedrooms
3
Built area
173 m²
True net yield
7.0%
≈ $7,127/mo net after costs & tax
5-yr total return (net + appreciation)
13.4% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 79 · A

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

Sagres/Vila do Bispo

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Condition: new-build
View: pool

Description

SEASAGRES DESIGN VILLAS - 3 bedroom villa in the heart of Sagres Welcome to Seasagres Design Villas, where luxury meets nature in a unique experience. This wonderful 3 bedroom villa, with Local Accommodation License, inserted in a private condominium, is located in the vibrant center of Sagres, close to Martinhal, off

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)
$566/night
50% ($260)Brixfox estimate($566/night)200% ($1042)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Indicative
Yearly income
$54,829
Likely range $32,898 – $76,761
Airbnb data$566/night · 55% occupancy
Rental income
$566/night · 55% occ.
$105,440
Running costs (20%)
Utilities, cleaning, maintenance
-$21,088
Income tax (10%)
Indonesian rental income tax
-$29,523
Property tax
Annual property tax
-$0
Net income
8.4% ROI
$54,829

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

7.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
11.5%
10.3%
Fully-managed
8.2%
7.0%
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

14.2%

Annual Revenue

$105,440

Income Tax / yr

$9,226

Payback

14 yrs

True All-In Cost
Asking price$650,000
IMT — transfer tax (non-resident 7.5%)$48,750
Stamp duty (0.8%)$5,200
Notary + registry$2,174
Legal$7,995
Furnishing + STR launch$27,174
All-in cost$741,292

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Sagres/Vila do Bispo.

$5.0M$3.7M$2.5M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $598K
Capital appreciation
Property value growing at +4%/yr based on Sagres/Vila do Bispo 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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$728K
+22%
Rental Income
+$268K
Total Position
$995K
+66%
10.7%/yr
Year 10
Capital Value
$885K
+48%
Rental Income
+$578K
Total Position
$1.5M
+145%
9.4%/yr
Year 20
Capital Value
$1.3M
+119%
Rental Income
+$1.4M
Total Position
$2.7M
+346%
7.8%/yr
Year 30
Capital Value
$1.9M
+224%
Rental Income
+$2.4M
Total Position
$4.3M
+626%
6.8%/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
Strong
8.4% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$521 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

High rental yield at 8.4% — outperforms most villas in this market
Premium nightly rate of $521 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 55% — 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

35% occ.
7.8%
$4,231/mo
45% occ.
10.0%
$5,437/mo
55% occ.
12.3%
$6,642/mo
current
65% occ.
14.5%
$7,848/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.