Launch offer — 3 months free free, no card

Detached house in Avenida Laginha Serafim, São Clemente, Loulé
Detached house in Avenida Laginha Serafim, São Clemente, Loulé — image 2Detached house in Avenida Laginha Serafim, São Clemente, Loulé — image 3Detached house in Avenida Laginha Serafim, São Clemente, Loulé — image 4Detached house in Avenida Laginha Serafim, São Clemente, Loulé — image 5
Grade C+villamid-range

Detached house in Avenida Laginha Serafim, São Clemente, Loulé

Loulé/Vilamoura · Golden Triangle ·

€813,200

Asking Price (EUR)

1.2%

True Net Yield (Owner, all-in)

0.5%

True Net Yield (Managed, all-in)

2.4%

True Gross Yield

35%

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: €22,015/yr
Average Daily Rate: €174
+3.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 272.1 years
5-yr Capital Value: €942,722
10-yr Capital Value: €1.1M
Brixfox Score: 50 / 100
Comparable Properties: 7
Data Confidence: 77%
Search Radius: 2 km

True Investment Cost

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

€914,146

+12.4% over asking

Asking price€813,200
IMT — Property transfer tax (investment schedule)€48,792
IS — Stamp duty (0.8%)€6,506
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,198
Total acquisition costs€68,746
Renovation€0 — move-in ready
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)€914,146

Gross yield (asking price)

2.7%

True gross yield (all-in)

2.4%

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: 233 m²
Style: contemporary
Condition: new-build
Year Built: 2026
Energy Certificate: A

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

vertical wooden slat facadelarge dark-framed windows

Score Breakdown

ROI
1.48
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
3.47
Payback Speed
0
STR Suitability
4

Description

Discover this elegant contemporary three-storey villa, inserted in a private condominium in the heart of Loulé, where the tranquillity of the green surroundings combines with the comfort and sophistication of a project thought out in detail. Distributed in a functional way, the property offers spacious, bright and car

Location

📍 37.1423°N, 8.0150°W

· Loulé/Vilamoura, Algarve, Portugal

Listed by RedeReal Loulé via Idealista.pt
3-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
Idealista.pt
3-bedroom freehold villa in Loulé/Vilamoura — photo 2 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 3 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 4 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 5 of 5

Detached house in Avenida Laginha Serafim, São Clemente, Loulé

Loulé/Vilamoura · Golden Triangle · Ref BF-8435 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$883,913
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
233 m²
True net yield
0.4%
≈ $1,167/mo net after costs & tax
5-yr total return (net + appreciation)
7.8% / yr avg
Payback in ~272 yrs from rent
Brixfox Score 50 · C+

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

Loulé/Vilamoura

Golden Triangle, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2026
Energy: A
Condition: new-build

Description

Discover this elegant contemporary three-storey villa, inserted in a private condominium in the heart of Loulé, where the tranquillity of the green surroundings combines with the comfort and sophistication of a project thought out in detail. Distributed in a functional way, the property offers spacious, bright and car

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)
$244/night
50% ($112)Brixfox estimate($244/night)200% ($450)
Occupancy
35%
10%Brixfox estimate(35%)100%

Short-Term Rental

Indicative
Yearly income
$14,912
Likely range $8,947 – $20,877
Airbnb data$244/night · 35% occupancy
Rental income
$244/night · 35% occ.
$28,677
Running costs (20%)
Utilities, cleaning, maintenance
-$5,735
Income tax (10%)
Indonesian rental income tax
-$8,030
Property tax
Annual property tax
-$0
Net income
1.7% ROI
$14,912

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

0.4%

on all-in cost of $997,498

Scenario
Pre-tax
After-tax
Owner-managed
1.4%
1.1%
Fully-managed
0.6%
0.4%
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

2.9%

Annual Revenue

$28,677

Income Tax / yr

$2,510

Payback

—

True All-In Cost
Asking price$883,913
IMT — transfer tax (non-resident 7.5%)$66,293
Stamp duty (0.8%)$7,072
Notary + registry$2,174
Legal$10,872
Furnishing + STR launch$27,174
All-in cost$997,498

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Loulé/Vilamoura.

$3.8M$2.8M$1.9M$946K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $813K
Capital appreciation
Property value growing at +4%/yr based on Loulé/Vilamoura 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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$989K
+22%
Rental Income
+$73K
Total Position
$1.1M
+31%
5.5%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$157K
Total Position
$1.4M
+67%
5.3%/yr
Year 20
Capital Value
$1.8M
+119%
Rental Income
+$369K
Total Position
$2.2M
+164%
5.0%/yr
Year 30
Capital Value
$2.6M
+224%
Rental Income
+$653K
Total Position
$3.3M
+305%
4.8%/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
Weak
1.7% annual return
Occupancy
Weak
35% average occupancy
Nightly Rate
Strong
$225 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 $225 — 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 1.7% is below 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

30% occ.
2.1%
$1,561/mo
40% occ.
2.8%
$2,081/mo
35% occ.
2.5%
$1,806/mo
current
45% occ.
3.2%
$2,327/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.