Launch offer — 3 months free free, no card

Detached house in Caminho do Cuco, 101, Golférias - Honório, Quarteira
Detached house in Caminho do Cuco, 101, Golférias - Honório, Quarteira — image 2Detached house in Caminho do Cuco, 101, Golférias - Honório, Quarteira — image 3Detached house in Caminho do Cuco, 101, Golférias - Honório, Quarteira — image 4Detached house in Caminho do Cuco, 101, Golférias - Honório, Quarteira — image 5
Grade C+villamid-range

Detached house in Caminho do Cuco, 101, Golférias - Honório, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€1.2M

Asking Price (EUR)

3.0%

True Net Yield (Owner, all-in)

2.0%

True Net Yield (Managed, all-in)

4.2%

True Gross Yield

50%

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: €57,105/yr
Average Daily Rate: €315
-7.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%)
Payback Period: 51.6 years
5-yr Capital Value: €1.4M
10-yr Capital Value: €1.6M
Brixfox Score: 53.9 / 100
Comparable Properties: 37
Data Confidence: 93%
Search Radius: 2 km

True Investment Cost

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

€1.4M

+13.2% over asking

Asking price€1.2M
IMT — Property transfer tax (investment schedule)€90,000
IS — Stamp duty (0.8%)€9,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€18,000
Total acquisition costs€118,850
Renovation (est. €55/m² × 142 m²)
Light touch-ups — paint, fixtures, deep clean.		€7,810
(€4,260–€11,360)
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)€1.4M

Gross yield (asking price)

4.8%

True gross yield (all-in)

4.2%

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: 4
Building: 142 m²
Land: 181 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

balcony with battlementstraditional window grilles

Score Breakdown

ROI
7.76
Visual Appeal
11.2
Ownership Security
13
Location
8.4
Land & Space
4.6
Rental Demand
4.96
Payback Speed
0
STR Suitability
4

Description

For Sale | Semi-Detached Villa | 3 En-Suite Bedrooms | 226.10 sqm | 181 sqm Plot | Vilamoura Discover this excellent 3-bedroom semi-detached villa, located in a central and peaceful area of Vilamoura. With a total construction area of 226.10 sqm on a 181 sqm plot, the property is spread over a basement, ground floor a

Location

📍 37.0772°N, 8.1067°W

· Loulé/Vilamoura, Algarve, Portugal

Listed by Cluttons Algarve 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 Caminho do Cuco, 101, Golférias - Honório, Quarteira

Loulé/Vilamoura · Golden Triangle · Ref BF-8784 Source verified · Idealista.pt · listed 3 Jun 2026
Asking price · Freehold
$1,304,348
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
142 m²
Land
181 m²
True net yield
1.9%
≈ $4,384/mo net after costs & tax
5-yr total return (net + appreciation)
9.1% / yr avg
Payback in ~52 yrs from rent
Brixfox Score 54 · 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

Energy: D
Condition: good

Description

For Sale | Semi-Detached Villa | 3 En-Suite Bedrooms | 226.10 sqm | 181 sqm Plot | Vilamoura Discover this excellent 3-bedroom semi-detached villa, located in a central and peaceful area of Vilamoura. With a total construction area of 226.10 sqm on a 181 sqm plot, the property is spread over a basement, ground floor a

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)
$443/night
50% ($204)Brixfox estimate($443/night)200% ($816)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Indicative
Yearly income
$38,673
Likely range $23,204 – $54,142
Airbnb data$443/night · 50% occupancy
Rental income
$443/night · 50% occ.
$74,372
Running costs (20%)
Utilities, cleaning, maintenance
-$14,874
Income tax (10%)
Indonesian rental income tax
-$20,824
Property tax
Annual property tax
-$0
Net income
3.0% ROI
$38,673

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.9%

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

Scenario
Pre-tax
After-tax
Owner-managed
3.6%
3.2%
Fully-managed
2.4%
1.9%
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

5.1%

Annual Revenue

$74,372

Income Tax / yr

$6,508

Payback

52 yrs

True All-In Cost
Asking price$1,304,348
IMT — transfer tax (non-resident 7.5%)$97,826
Stamp duty (0.8%)$10,435
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,455,326

Growth & Exit Strategy

How your investment grows over time

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

$6.4M$4.8M$3.2M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.2M
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 24: 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
$1.5M
+22%
Rental Income
+$189K
Total Position
$1.6M
+37%
6.6%/yr
Year 10
Capital Value
$1.8M
+48%
Rental Income
+$408K
Total Position
$2.2M
+82%
6.2%/yr
Year 20
Capital Value
$2.6M
+119%
Rental Income
+$956K
Total Position
$3.6M
+199%
5.6%/yr
Year 30
Capital Value
$3.9M
+224%
Rental Income
+$1.7M
Total Position
$5.6M
+365%
5.3%/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
3.0% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Strong
$408 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Average
181 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $408 — 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 3.0% 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.
2.6%
$2,832/mo
40% occ.
3.5%
$3,775/mo
50% occ.
4.3%
$4,685/mo
current
60% occ.
5.2%
$5,629/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.