Launch offer — 3 months free free, no card

Semi-detached house in Caliços, Albufeira e Olhos de Água
Semi-detached house in Caliços, Albufeira e Olhos de Água — image 2Semi-detached house in Caliços, Albufeira e Olhos de Água — image 3Semi-detached house in Caliços, Albufeira e Olhos de Água — image 4Semi-detached house in Caliços, Albufeira e Olhos de Água — image 5
Grade Avillamid-range

Semi-detached house in Caliços, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€570,000

Asking Price (EUR)

11.5%

True Net Yield (Owner, all-in)

8.3%

True Net Yield (Managed, all-in)

14.0%

True Gross Yield

52%

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: €92,419/yr
Average Daily Rate: €491
+12.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 11.7 years
5-yr Capital Value: €660,786
10-yr Capital Value: €766,032
Brixfox Score: 80.9 / 100
Comparable Properties: 57
Data Confidence: 91%
Search Radius: 2 km

True Investment Cost

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

€662,335

+16.2% over asking

Asking price€570,000
IMT — Property transfer tax (investment schedule)€33,430
IS — Stamp duty (0.8%)€4,560
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,550
Total acquisition costs€47,790
Renovation (est. €55/m² × 179 m²)
Light touch-ups — paint, fixtures, deep clean.		€9,845
(€5,370–€14,320)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€34,700
All-in investment (incl. renovation & furnishing)€662,335

Gross yield (asking price)

16.2%

True gross yield (all-in)

14.0%

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
Bathrooms: 2
Building: 179 m²
Land: 392 m²
Style: portuguese-traditional
Condition: good
Year Built: 2001
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

private poolgreen landscape view

Score Breakdown

ROI
25
Visual Appeal
9.4
Ownership Security
13
Location
10.2
Land & Space
9.19
Rental Demand
5.15
Payback Speed
5
STR Suitability
4

Description

3 bedroom villa with private pool in very good condition - Close to the beaches of Albufeira, Portugal For sale: charming villa ideally located close to the magnificent beaches of Albufeira, in a quiet and sought-after environment. The property has 3 bedrooms, including a suite with shower on the ground floor, and two

Location

📍 37.1027°N, 8.2498°W

· Albufeira, Algarve, Portugal

View this property on Contemporânea →Listed via Idealista.pt
3-bedroom freehold villa in Albufeira — photo 1 of 5
Contemporânea
3-bedroom freehold villa in Albufeira — photo 2 of 5
3-bedroom freehold villa in Albufeira — photo 3 of 5
3-bedroom freehold villa in Albufeira — photo 4 of 5
3-bedroom freehold villa in Albufeira — photo 5 of 5

Semi-detached house in Caliços, Albufeira e Olhos de Água

Albufeira · Central Algarve · Ref BF-7743 Source verified · Contemporânea · listed 3 Jun 2026
Asking price · Freehold
$619,565
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
179 m²
Land
392 m²
True net yield
8.6%
≈ $8,276/mo net after costs & tax
5-yr total return (net + appreciation)
15.0% / yr avg
Payback in ~12 yrs from rent
Brixfox Score 81 · 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

Albufeira

Central Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2001
Energy: C
Condition: good

Description

3 bedroom villa with private pool in very good condition - Close to the beaches of Albufeira, Portugal For sale: charming villa ideally located close to the magnificent beaches of Albufeira, in a quiet and sought-after environment. The property has 3 bedrooms, including a suite with shower on the ground floor, and two

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)
$691/night
50% ($318)Brixfox estimate($691/night)200% ($1272)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Indicative
Yearly income
$62,585
Likely range $37,551 – $87,620
Airbnb data$691/night · 52% occupancy
Rental income
$691/night · 52% occ.
$120,357
Running costs (20%)
Utilities, cleaning, maintenance
-$24,071
Income tax (10%)
Indonesian rental income tax
-$33,700
Property tax
Annual property tax
-$0
Net income
10.1% ROI
$62,585

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

8.6%

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

Scenario
Pre-tax
After-tax
Owner-managed
14.0%
12.5%
Fully-managed
10.1%
8.6%
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

17.0%

Annual Revenue

$120,357

Income Tax / yr

$10,532

Payback

12 yrs

True All-In Cost
Asking price$619,565
IMT — transfer tax (non-resident 7.5%)$46,467
Stamp duty (0.8%)$4,957
Notary + registry$2,174
Legal$7,621
Furnishing + STR launch$27,174
All-in cost$707,958

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Albufeira.

$5.3M$4.0M$2.6M$1.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $570K
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 9: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$693K
+22%
Rental Income
+$306K
Total Position
$999K
+75%
11.9%/yr
Year 10
Capital Value
$844K
+48%
Rental Income
+$660K
Total Position
$1.5M
+164%
10.2%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$1.5M
Total Position
$2.8M
+391%
8.3%/yr
Year 30
Capital Value
$1.8M
+224%
Rental Income
+$2.7M
Total Position
$4.6M
+705%
7.2%/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
10.1% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$636 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Good
392 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 10.1% — outperforms most villas in this market
Premium nightly rate of $636 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 52% — factor in seasonal gaps

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

32% occ.
9.0%
$4,640/mo
42% occ.
11.8%
$6,112/mo
52% occ.
14.7%
$7,583/mo
current
62% occ.
17.5%
$9,055/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.