Launch offer — 3 months free free, no card

Detached house in Avenida dos Descobrimentos, Victoria - Monte Laguna, Quarteira
Detached house in Avenida dos Descobrimentos, Victoria - Monte Laguna, Quarteira — image 2Detached house in Avenida dos Descobrimentos, Victoria - Monte Laguna, Quarteira — image 3Detached house in Avenida dos Descobrimentos, Victoria - Monte Laguna, Quarteira — image 4Detached house in Avenida dos Descobrimentos, Victoria - Monte Laguna, Quarteira — image 5
Grade B+villaluxury

Detached house in Avenida dos Descobrimentos, Victoria - Monte Laguna, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€3.1M

Asking Price (EUR)

3.5%

True Net Yield (Owner, all-in)

2.5%

True Net Yield (Managed, all-in)

4.6%

True Gross Yield

53%

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: €161,760/yr
Average Daily Rate: €834
+26.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Luxury finish (+8%)
Payback Period: 39.4 years
5-yr Capital Value: €3.7M
10-yr Capital Value: €4.2M
Brixfox Score: 68.9 / 100
Comparable Properties: 13
Data Confidence: 73%
Search Radius: 3 km

True Investment Cost

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

€3.5M

+11.8% over asking

Asking price€3.1M
IMT — Property transfer tax (investment schedule)€236,250
IS — Stamp duty (0.8%)€25,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€47,250
Total acquisition costs€309,950
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)€3.5M

Gross yield (asking price)

5.1%

True gross yield (all-in)

4.6%

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: 290 m²
Land: 798 m²
Style: contemporary
Condition: new-build
Year Built: 2023
Energy Certificate: A+
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

perforated facade panelflat roof with solar panelsmulti-level outdoor terracesglass railings

Score Breakdown

ROI
9.89
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
11.67
Rental Demand
5.31
Payback Speed
1
STR Suitability
4

Description

Exclusive 4-Bedroom Contemporary Golf Front Villa with Stunning Views in Vilamoura Magnificent contemporary luxury villa, located in one of the most exclusive and sought-after areas of Vilamoura, frontline golf, where tranquility, privacy and sophistication come together in a truly unique setting. Set on a 798 sqm pl

Location

📍 37.0680°N, 8.1000°W

· Loulé/Vilamoura, Algarve, Portugal

Listed by AUMAKUA REAL ESTATE & INVESTMENTS via Idealista.pt
4-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
Idealista.pt
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 Avenida dos Descobrimentos, Victoria - Monte Laguna, Quarteira

Loulé/Vilamoura · Golden Triangle · Ref BF-9372 Source verified · Idealista.pt · listed 2 Jun 2026
Asking price · Freehold
$3,423,913
Ownership
Freehold
Bedrooms
4
Bathrooms
5
Built area
290 m²
Land
798 m²
True net yield
2.5%
≈ $13,454/mo net after costs & tax
5-yr total return (net + appreciation)
9.3% / yr avg
Payback in ~39 yrs from rent
Brixfox Score 69 · 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: 2023
Energy: A+
Condition: new-build

Description

Exclusive 4-Bedroom Contemporary Golf Front Villa with Stunning Views in Vilamoura Magnificent contemporary luxury villa, located in one of the most exclusive and sought-after areas of Vilamoura, frontline golf, where tranquility, privacy and sophistication come together in a truly unique setting. Set on a 798 sqm pl

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)
$1,172/night
50% ($539)Brixfox estimate($1,172/night)200% ($2157)
Occupancy
53%
10%Brixfox estimate(53%)100%

Short-Term Rental

Indicative
Yearly income
$109,469
Likely range $65,682 – $153,257
Airbnb data$1,172/night · 53% occupancy
Rental income
$1,172/night · 53% occ.
$210,517
Running costs (20%)
Utilities, cleaning, maintenance
-$42,103
Income tax (10%)
Indonesian rental income tax
-$58,945
Property tax
Annual property tax
-$0
Net income
3.2% ROI
$109,469

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

2.5%

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

Scenario
Pre-tax
After-tax
Owner-managed
4.3%
3.8%
Fully-managed
3.0%
2.5%
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

5.6%

Annual Revenue

$210,517

Income Tax / yr

$18,421

Payback

39 yrs

True All-In Cost
Asking price$3,423,913
IMT — transfer tax (non-resident 7.5%)$256,793
Stamp duty (0.8%)$27,391
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$3,750,815

Growth & Exit Strategy

How your investment grows over time

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

$17.3M$12.9M$8.6M$4.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.1M
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 23: 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
$3.8M
+22%
Rental Income
+$535K
Total Position
$4.4M
+39%
6.8%/yr
Year 10
Capital Value
$4.7M
+48%
Rental Income
+$1.2M
Total Position
$5.8M
+85%
6.3%/yr
Year 20
Capital Value
$6.9M
+119%
Rental Income
+$2.7M
Total Position
$9.6M
+205%
5.7%/yr
Year 30
Capital Value
$10.2M
+224%
Rental Income
+$4.8M
Total Position
$15.0M
+376%
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
Average
3.2% annual return
Occupancy
Average
53% average occupancy
Nightly Rate
Strong
$1078 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
798 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1078 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 798 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.2% 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

33% occ.
2.9%
$8,271/mo
43% occ.
3.8%
$10,767/mo
53% occ.
4.6%
$13,263/mo
current
63% occ.
5.5%
$15,759/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.