Launch offer — 3 months free free, no card

Detached house in Estrada Sem Nome, 1, Boliqueime, Loulé
Detached house in Estrada Sem Nome, 1, Boliqueime, Loulé — image 2Detached house in Estrada Sem Nome, 1, Boliqueime, Loulé — image 3Detached house in Estrada Sem Nome, 1, Boliqueime, Loulé — image 4Detached house in Estrada Sem Nome, 1, Boliqueime, Loulé — image 5
Grade Avillamid-range

Detached house in Estrada Sem Nome, 1, Boliqueime, Loulé

Loulé/Vilamoura · Golden Triangle ·

€1.1M

Asking Price (EUR)

8.5%

True Net Yield (Owner, all-in)

6.2%

True Net Yield (Managed, all-in)

10.4%

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: €127,251/yr
Average Daily Rate: €668
+18.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 15.8 years
5-yr Capital Value: €1.3M
10-yr Capital Value: €1.5M
Brixfox Score: 82.4 / 100
Comparable Properties: 16
Data Confidence: 70%
Search Radius: 6 km

True Investment Cost

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

€1.2M

+12.1% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€65,700
IS — Stamp duty (0.8%)€8,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€16,425
Total acquisition costs€92,135
Renovation€0 — move-in ready
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)€1.2M

Gross yield (asking price)

11.6%

True gross yield (all-in)

10.4%

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: 4
Bathrooms: 3
Building: 320 m²
Land: 4776 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2023
Energy Certificate: E
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

curved swimming pooltiled pool borderlarge outdoor terracetraditional Portuguese architecture

Score Breakdown

ROI
21.62
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.22
Payback Speed
4
STR Suitability
4

Description

4 bedroom detached villa with pool and sea views, Boliqueime, Loulé. The villa has a floor area of 250 m2 and is set on a plot of 4,776 m2. On the ground floor there is a basement for building an annex or cinema room, and equipment for the pool. On the 1st floor there is a hall, 4 bedrooms with air conditioning and gas

Location

📍 37.1376°N, 8.1564°W

· Loulé/Vilamoura, Algarve, Portugal

View this property on ERA Loulé →Listed via Idealista.pt
4-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
ERA Loulé
4-bedroom freehold villa in Loulé/Vilamoura — photo 2 of 5
4-bedroom freehold villa in Loulé/Vilamoura — photo 3 of 5
4-bedroom freehold villa in Loulé/Vilamoura — photo 4 of 5
4-bedroom freehold villa in Loulé/Vilamoura — photo 5 of 5

Detached house in Estrada Sem Nome, 1, Boliqueime, Loulé

Loulé/Vilamoura · Golden Triangle · Ref BF-8707 Source verified · ERA Loulé · listed 2 Jun 2026
Asking price · Freehold
$1,190,217
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
3
Built area
320 m²
Land
4776 m²
True net yield
6.3%
≈ $11,382/mo net after costs & tax
5-yr total return (net + appreciation)
13.4% / yr avg
Payback in ~16 yrs from rent
Brixfox Score 82 · 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

Loulé/Vilamoura

Golden Triangle, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2023
Energy: E
Condition: excellent

Description

4 bedroom detached villa with pool and sea views, Boliqueime, Loulé. The villa has a floor area of 250 m2 and is set on a plot of 4,776 m2. On the ground floor there is a basement for building an annex or cinema room, and equipment for the pool. On the 1st floor there is a hall, 4 bedrooms with air conditioning and gas

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)
$939/night
50% ($432)Brixfox estimate($939/night)200% ($1728)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Indicative
Yearly income
$86,200
Likely range $51,720 – $120,680
Airbnb data$939/night · 52% occupancy
Rental income
$939/night · 52% occ.
$165,770
Running costs (20%)
Utilities, cleaning, maintenance
-$33,154
Income tax (10%)
Indonesian rental income tax
-$46,415
Property tax
Annual property tax
-$0
Net income
7.2% ROI
$86,200

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

6.3%

on all-in cost of $1,331,723

Scenario
Pre-tax
After-tax
Owner-managed
10.3%
9.2%
Fully-managed
7.4%
6.3%
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

12.4%

Annual Revenue

$165,770

Income Tax / yr

$14,504

Payback

16 yrs

True All-In Cost
Asking price$1,190,217
IMT — transfer tax (non-resident 7.5%)$89,266
Stamp duty (0.8%)$9,522
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,331,723

Growth & Exit Strategy

How your investment grows over time

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

$8.4M$6.3M$4.2M$2.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
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.
Paid back
Year 12: 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
$1.3M
+22%
Rental Income
+$421K
Total Position
$1.8M
+60%
9.9%/yr
Year 10
Capital Value
$1.6M
+48%
Rental Income
+$909K
Total Position
$2.5M
+131%
8.7%/yr
Year 20
Capital Value
$2.4M
+119%
Rental Income
+$2.1M
Total Position
$4.5M
+314%
7.4%/yr
Year 30
Capital Value
$3.6M
+224%
Rental Income
+$3.8M
Total Position
$7.3M
+569%
6.5%/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
Good
7.2% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$864 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
4776 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $864 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 4776 m² land — room for expansion or amenities

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.
6.5%
$6,443/mo
42% occ.
8.5%
$8,443/mo
52% occ.
10.5%
$10,443/mo
current
62% occ.
12.5%
$12,443/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.