Launch offer — 3 months free free, no card

Semi-detached house in Ténis - Clube do Lago, Quarteira
Semi-detached house in Ténis - Clube do Lago, Quarteira — image 2Semi-detached house in Ténis - Clube do Lago, Quarteira — image 3Semi-detached house in Ténis - Clube do Lago, Quarteira — image 4Semi-detached house in Ténis - Clube do Lago, Quarteira — image 5
Grade C+villaluxury

Semi-detached house in Ténis - Clube do Lago, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€1.4M

Asking Price (EUR)

2.1%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

3.2%

True Gross Yield

58%

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: €50,775/yr
Average Daily Rate: €241
+11.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Luxury finish (+8%)
Payback Period: 77.9 years
5-yr Capital Value: €1.6M
10-yr Capital Value: €1.9M
Brixfox Score: 54.4 / 100
Comparable Properties: 97
Data Confidence: 96%
Search Radius: 2 km

True Investment Cost

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

€1.6M

+12.9% over asking

Asking price€1.4M
IMT — Property transfer tax (investment schedule)€105,000
IS — Stamp duty (0.8%)€11,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€21,000
Total acquisition costs€138,450
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€41,950
All-in investment (incl. renovation & furnishing)€1.6M

Gross yield (asking price)

3.6%

True gross yield (all-in)

3.2%

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: 2
Bathrooms: 3
Building: 202 m²
Land: 201 m²
Style: contemporary
Condition: excellent
Year Built: 2024
Energy Certificate: A+

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

built-in shelving unit with integrated TVmodern pendant lightingsplit-level design with large window

Score Breakdown

ROI
5.12
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
4.54
Rental Demand
5.76
Payback Speed
0
STR Suitability
4

Description

Presenting a contemporary 2-bedroom townhouse completed in 2024, set within Vilamoura Parque a private gated community located in the heart of Vilamoura, just moments from the Marina, beaches, and world-class golf. Combining architectural refinement with natural light and modern design, this residence offers the perfec

Location

📍 37.0680°N, 8.1000°W

· Loulé/Vilamoura, Algarve, Portugal

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

Semi-detached house in Ténis - Clube do Lago, Quarteira

Loulé/Vilamoura · Golden Triangle · Ref BF-9371 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$1,521,739
Ownership
Freehold
Bedrooms
2
Bathrooms
3
Built area
202 m²
Land
201 m²
True net yield
1.3%
≈ $3,630/mo net after costs & tax
5-yr total return (net + appreciation)
8.4% / yr avg
Payback in ~78 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

Year built: 2024
Energy: A+
Condition: excellent

Description

Presenting a contemporary 2-bedroom townhouse completed in 2024, set within Vilamoura Parque a private gated community located in the heart of Vilamoura, just moments from the Marina, beaches, and world-class golf. Combining architectural refinement with natural light and modern design, this residence offers the perfec

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)
$339/night
50% ($156)Brixfox estimate($339/night)200% ($625)
Occupancy
58%
10%Brixfox estimate(58%)100%

Short-Term Rental

Indicative
Yearly income
$34,387
Likely range $20,632 – $48,141
Airbnb data$339/night · 58% occupancy
Rental income
$339/night · 58% occ.
$66,128
Running costs (20%)
Utilities, cleaning, maintenance
-$13,226
Income tax (10%)
Indonesian rental income tax
-$18,516
Property tax
Annual property tax
-$0
Net income
2.3% ROI
$34,387

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

1.3%

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

Scenario
Pre-tax
After-tax
Owner-managed
2.6%
2.2%
Fully-managed
1.6%
1.3%
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

3.9%

Annual Revenue

$66,128

Income Tax / yr

$5,786

Payback

78 yrs

True All-In Cost
Asking price$1,521,739
IMT — transfer tax (non-resident 7.5%)$114,130
Stamp duty (0.8%)$12,174
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,690,761

Growth & Exit Strategy

How your investment grows over time

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

$7.0M$5.2M$3.5M$1.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.4M
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 29: 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
$1.7M
+22%
Rental Income
+$168K
Total Position
$1.9M
+34%
6.0%/yr
Year 10
Capital Value
$2.1M
+48%
Rental Income
+$363K
Total Position
$2.4M
+74%
5.7%/yr
Year 20
Capital Value
$3.1M
+119%
Rental Income
+$850K
Total Position
$3.9M
+180%
5.3%/yr
Year 30
Capital Value
$4.5M
+224%
Rental Income
+$1.5M
Total Position
$6.0M
+332%
5.0%/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
2.3% annual return
Occupancy
Average
58% average occupancy
Nightly Rate
Strong
$312 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Average
201 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $312 — 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 2.3% 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

38% occ.
2.1%
$2,720/mo
48% occ.
2.7%
$3,443/mo
58% occ.
3.3%
$4,166/mo
current
68% occ.
3.9%
$4,889/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.