Launch offer — 3 months free free, no card

Detached house in Rua Patrão Lopes, 41, Centro - Quarteira Velha, Quarteira
Detached house in Rua Patrão Lopes, 41, Centro - Quarteira Velha, Quarteira — image 2Detached house in Rua Patrão Lopes, 41, Centro - Quarteira Velha, Quarteira — image 3Detached house in Rua Patrão Lopes, 41, Centro - Quarteira Velha, Quarteira — image 4Detached house in Rua Patrão Lopes, 41, Centro - Quarteira Velha, Quarteira — image 5
Grade B+villaluxury

Detached house in Rua Patrão Lopes, 41, Centro - Quarteira Velha, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€3.0M

Asking Price (EUR)

4.5%

True Net Yield (Owner, all-in)

3.2%

True Net Yield (Managed, all-in)

5.7%

True Gross Yield

55%

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: €188,599/yr
Average Daily Rate: €934
+26.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Luxury finish (+8%)
Payback Period: 29.8 years
5-yr Capital Value: €3.4M
10-yr Capital Value: €4.0M
Brixfox Score: 71.4 / 100
Comparable Properties: 7
Data Confidence: 75%
Search Radius: 2 km

True Investment Cost

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

€3.3M

+11.9% over asking

Asking price€3.0M
IMT — Property transfer tax (investment schedule)€221,250
IS — Stamp duty (0.8%)€23,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€44,250
Total acquisition costs€290,350
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€3.3M

Gross yield (asking price)

6.4%

True gross yield (all-in)

5.7%

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: 5
Building: 216 m²
Land: 458 m²
Style: modern
Condition: excellent
Year Built: 2025
Energy Certificate: C
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large format windowsmodern architectural designextensive outdoor lounging arealarge cantilevered patio umbrellas

Score Breakdown

ROI
12.73
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
10.16
Rental Demand
5.53
Payback Speed
2
STR Suitability
4

Description

Located in Vilamoura, this detached 4 bedroom villa is the ideal choice for those looking for a modern and comfortable residence. With four suites and five bathrooms, the main feature of this house is its proximity to the center of Vilamoura, just 5 minutes away, and the stunning view of the Dom Pedro golf course. Wit

Location

📍 37.0721°N, 8.1046°W

· Loulé/Vilamoura, Algarve, Portugal

Visit Sotheby's Realty Vilamoura →Listed via Idealista.pt
4-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
Sotheby's Realty Vilamoura
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 Rua Patrão Lopes, 41, Centro - Quarteira Velha, Quarteira

Loulé/Vilamoura · Golden Triangle · Ref BF-8800 Source verified · Sotheby's Realty Vilamoura · listed 3 Jun 2026
Asking price · Freehold
$3,206,522
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
216 m²
Land
458 m²
True net yield
3.4%
≈ $16,236/mo net after costs & tax
5-yr total return (net + appreciation)
10.1% / yr avg
Payback in ~30 yrs from rent
Brixfox Score 71 · B+

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: 2025
Energy: C
Condition: excellent

Description

Located in Vilamoura, this detached 4 bedroom villa is the ideal choice for those looking for a modern and comfortable residence. With four suites and five bathrooms, the main feature of this house is its proximity to the center of Vilamoura, just 5 minutes away, and the stunning view of the Dom Pedro golf course. Wit

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)
$1,313/night
50% ($604)Brixfox estimate($1,313/night)200% ($2416)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Indicative
Yearly income
$127,665
Likely range $76,599 – $178,730
Airbnb data$1,313/night · 55% occupancy
Rental income
$1,313/night · 55% occ.
$245,509
Running costs (20%)
Utilities, cleaning, maintenance
-$49,102
Income tax (10%)
Indonesian rental income tax
-$68,742
Property tax
Annual property tax
-$0
Net income
4.0% ROI
$127,665

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

3.4%

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

Scenario
Pre-tax
After-tax
Owner-managed
5.5%
4.9%
Fully-managed
4.0%
3.4%
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

7.0%

Annual Revenue

$245,509

Income Tax / yr

$21,482

Payback

30 yrs

True All-In Cost
Asking price$3,206,522
IMT — transfer tax (non-resident 7.5%)$240,489
Stamp duty (0.8%)$25,652
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$3,515,380

Growth & Exit Strategy

How your investment grows over time

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

$17.4M$13.1M$8.7M$4.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.0M
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 19: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.6M
+22%
Rental Income
+$624K
Total Position
$4.2M
+43%
7.4%/yr
Year 10
Capital Value
$4.4M
+48%
Rental Income
+$1.3M
Total Position
$5.7M
+94%
6.8%/yr
Year 20
Capital Value
$6.5M
+119%
Rental Income
+$3.2M
Total Position
$9.6M
+226%
6.1%/yr
Year 30
Capital Value
$9.6M
+224%
Rental Income
+$5.6M
Total Position
$15.2M
+414%
5.6%/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
Average
4.0% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$1208 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
458 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1208 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.0% is near 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

35% occ.
3.7%
$9,876/mo
45% occ.
4.7%
$12,671/mo
55% occ.
5.8%
$15,467/mo
current
65% occ.
6.8%
$18,262/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.