Launch offer — 3 months free free, no card

Detached house in Rua Dom Afonso Henriques, Vale Formoso - Vale d'Éguas, Almancil
Detached house in Rua Dom Afonso Henriques, Vale Formoso - Vale d'Éguas, Almancil — image 2Detached house in Rua Dom Afonso Henriques, Vale Formoso - Vale d'Éguas, Almancil — image 3Detached house in Rua Dom Afonso Henriques, Vale Formoso - Vale d'Éguas, Almancil — image 4Detached house in Rua Dom Afonso Henriques, Vale Formoso - Vale d'Éguas, Almancil — image 5
Grade B+villaluxury

Detached house in Rua Dom Afonso Henriques, Vale Formoso - Vale d'Éguas, Almancil

Loulé/Vilamoura · Golden Triangle ·

€8.0M

Asking Price (EUR)

2.0%

True Net Yield (Owner, all-in)

1.4%

True Net Yield (Managed, all-in)

2.9%

True Gross Yield

67%

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: €252,778/yr
Average Daily Rate: €1027
+29.0% vs area baselineImage quality 9/10 (+6%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 70.9 years
5-yr Capital Value: €9.2M
10-yr Capital Value: €10.7M
Brixfox Score: 65.5 / 100
Comparable Properties: 10
Data Confidence: 66%
Search Radius: 6 km

True Investment Cost

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

€8.8M

+10.8% over asking

Asking price€8.0M
IMT — Property transfer tax (investment schedule)€596,250
IS — Stamp duty (0.8%)€63,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€119,250
Total acquisition costs€780,350
Renovation€0 — move-in ready
Furnishing & STR launch (6bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€79,850
All-in investment (incl. renovation & furnishing)€8.8M

Gross yield (asking price)

3.2%

True gross yield (all-in)

2.9%

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: 6
Bathrooms: 7
Building: 879 m²
Land: 3777 m²
Style: portuguese-traditional
Condition: excellent
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

arched outdoor living spacesmultiple terraces/balconiestraditional terracotta roof tilesintegrated outdoor lounge area

Score Breakdown

ROI
5.64
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
6.85
Payback Speed
0
STR Suitability
4

Description

Where Quiet Sophistication Meets the Algarve Sun Hidden at the end of a peaceful cul-de-sac, high in the prestigious hills of Vale Formoso, just 10 minutes from the golden coastlines of Quinta do Lago and Vale do Lobo, lies a villa that redefines what it means to live well in the Algarve. Designed by famous architect J

Location

📍 37.0770°N, 8.0250°W

· Loulé/Vilamoura, Algarve, Portugal

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

Detached house in Rua Dom Afonso Henriques, Vale Formoso - Vale d'Éguas, Almancil

Loulé/Vilamoura · Golden Triangle · Ref BF-9008 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$8,641,304
Ownership
Freehold
Bedrooms
6
Bathrooms
7
Built area
879 m²
Land
3777 m²
True net yield
1.4%
≈ $19,732/mo net after costs & tax
5-yr total return (net + appreciation)
8.1% / yr avg
Payback in ~71 yrs from rent
Brixfox Score 66 · 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

Energy: A+
Condition: excellent

Description

Where Quiet Sophistication Meets the Algarve Sun Hidden at the end of a peaceful cul-de-sac, high in the prestigious hills of Vale Formoso, just 10 minutes from the golden coastlines of Quinta do Lago and Vale do Lobo, lies a villa that redefines what it means to live well in the Algarve. Designed by famous architect J

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)
$1,443/night
50% ($664)Brixfox estimate($1,443/night)200% ($2656)
Occupancy
68%
10%Brixfox estimate(68%)100%

Short-Term Rental

Indicative
Yearly income
$173,686
Likely range $104,212 – $243,161
Airbnb data$1,443/night · 68% occupancy
Rental income
$1,443/night · 68% occ.
$334,012
Running costs (20%)
Utilities, cleaning, maintenance
-$66,802
Income tax (10%)
Indonesian rental income tax
-$93,523
Property tax
Annual property tax
-$0
Net income
2.0% ROI
$173,686

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.4%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.5%
2.2%
Fully-managed
1.7%
1.4%
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

3.5%

Annual Revenue

$334,012

Income Tax / yr

$29,226

Payback

71 yrs

True All-In Cost
Asking price$8,641,304
IMT — transfer tax (non-resident 7.5%)$648,098
Stamp duty (0.8%)$69,130
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$9,401,250

Growth & Exit Strategy

How your investment grows over time

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

$38.4M$28.8M$19.2M$9.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $8.0M
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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$9.7M
+22%
Rental Income
+$848K
Total Position
$10.5M
+32%
5.8%/yr
Year 10
Capital Value
$11.8M
+48%
Rental Income
+$1.8M
Total Position
$13.6M
+71%
5.5%/yr
Year 20
Capital Value
$17.4M
+119%
Rental Income
+$4.3M
Total Position
$21.7M
+173%
5.2%/yr
Year 30
Capital Value
$25.8M
+224%
Rental Income
+$7.6M
Total Position
$33.4M
+320%
4.9%/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
2.0% annual return
Occupancy
Good
68% average occupancy
Nightly Rate
Strong
$1328 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
3777 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1328 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 3777 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.0% is below the market average — model your cashflow carefully

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

48% occ.
2.1%
$14,895/mo
58% occ.
2.5%
$17,968/mo
68% occ.
2.9%
$21,041/mo
current
78% occ.
3.3%
$24,114/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.