Launch offer — 3 months free free, no card

Semi-detached house in Sitio dos quartos, Areeiro - Vale Formoso, São Clemente
Semi-detached house in Sitio dos quartos, Areeiro - Vale Formoso, São Clemente — image 2Semi-detached house in Sitio dos quartos, Areeiro - Vale Formoso, São Clemente — image 3Semi-detached house in Sitio dos quartos, Areeiro - Vale Formoso, São Clemente — image 4Semi-detached house in Sitio dos quartos, Areeiro - Vale Formoso, São Clemente — image 5
Grade C+villamid-range

Semi-detached house in Sitio dos quartos, Areeiro - Vale Formoso, São Clemente

Loulé/Vilamoura · Golden Triangle ·

€698,000

Asking Price (EUR)

2.1%

True Net Yield (Owner, all-in)

1.2%

True Net Yield (Managed, all-in)

3.5%

True Gross Yield

39%

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: €27,367/yr
Average Daily Rate: €191
+10.0% vs area baselineModern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 98.3 years
5-yr Capital Value: €809,173
10-yr Capital Value: €938,054
Brixfox Score: 50.7 / 100
Comparable Properties: 7
Data Confidence: 76%
Search Radius: 2 km

True Investment Cost

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

€789,384

+13.1% over asking

Asking price€698,000
IMT — Property transfer tax (investment schedule)€41,880
IS — Stamp duty (0.8%)€5,584
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€10,470
Total acquisition costs€59,184
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)€789,384

Gross yield (asking price)

3.9%

True gross yield (all-in)

3.5%

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: 119 m²
Land: 202 m²
Style: contemporary
Condition: excellent
Year Built: 2021
Energy Certificate: A
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

built-in dining bench with storagefloating shelves with decorative itemslarge sliding glass doors to garden

Score Breakdown

ROI
4.08
Visual Appeal
11.8
Ownership Security
13
Location
8.4
Land & Space
5.5
Rental Demand
3.92
Payback Speed
0
STR Suitability
4

Description

Welcome to this stunning modern linked villa located just 5 minutes from the picturesque city of Loulé and 5 minutes from Almancil. Step inside to a bright, spacious living area with all the modern comforts. The open-plan kitchen is fully equipped for culinary adventures, while the elegant bedrooms feature fitted war

Location

📍 37.1310°N, 8.0230°W

· Loulé/Vilamoura, Algarve, Portugal

Visit Jessica Properties - AMI 22380 →Listed via Idealista.pt
3-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
Jessica Properties - AMI 22380
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

Semi-detached house in Sitio dos quartos, Areeiro - Vale Formoso, São Clemente

Loulé/Vilamoura · Golden Triangle · Ref BF-9033 Source verified · Jessica Properties - AMI 22380 · listed 3 May 2026
Asking price · Freehold
$758,696
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
2
Built area
119 m²
Land
202 m²
True net yield
1.0%
≈ $1,770/mo net after costs & tax
5-yr total return (net + appreciation)
8.6% / yr avg
Payback in ~98 yrs from rent
Brixfox Score 51 · 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: 2021
Energy: A
Condition: excellent

Description

Welcome to this stunning modern linked villa located just 5 minutes from the picturesque city of Loulé and 5 minutes from Almancil. Step inside to a bright, spacious living area with all the modern comforts. The open-plan kitchen is fully equipped for culinary adventures, while the elegant bedrooms feature fitted war

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)
$269/night
50% ($124)Brixfox estimate($269/night)200% ($495)
Occupancy
39%
10%Brixfox estimate(39%)100%

Short-Term Rental

Indicative
Yearly income
$18,535
Likely range $11,121 – $25,949
Airbnb data$269/night · 39% occupancy
Rental income
$269/night · 39% occ.
$35,645
Running costs (20%)
Utilities, cleaning, maintenance
-$7,129
Income tax (10%)
Indonesian rental income tax
-$9,980
Property tax
Annual property tax
-$0
Net income
2.4% ROI
$18,535

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.5%
2.1%
Fully-managed
1.4%
1.0%
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

4.1%

Annual Revenue

$35,645

Income Tax / yr

$3,118

Payback

98 yrs

True All-In Cost
Asking price$758,696
IMT — transfer tax (non-resident 7.5%)$56,902
Stamp duty (0.8%)$6,070
Notary + registry$2,174
Legal$9,332
Furnishing + STR launch$27,174
All-in cost$860,347

Growth & Exit Strategy

How your investment grows over time

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

$3.5M$2.7M$1.8M$884K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $698K
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 28: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$849K
+22%
Rental Income
+$91K
Total Position
$940K
+35%
6.1%/yr
Year 10
Capital Value
$1.0M
+48%
Rental Income
+$195K
Total Position
$1.2M
+76%
5.8%/yr
Year 20
Capital Value
$1.5M
+119%
Rental Income
+$458K
Total Position
$2.0M
+185%
5.4%/yr
Year 30
Capital Value
$2.3M
+224%
Rental Income
+$811K
Total Position
$3.1M
+341%
5.1%/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
2.4% annual return
Occupancy
Weak
39% average occupancy
Nightly Rate
Strong
$247 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Average
202 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $247 — 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 2.4% 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.
2.7%
$1,718/mo
40% occ.
3.6%
$2,291/mo
current
39% occ.
3.6%
$2,246/mo
current
49% occ.
4.5%
$2,818/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.