Launch offer — 3 months free free, no card

Detached house in Bensafrim
Detached house in Bensafrim — image 2Detached house in Bensafrim — image 3Detached house in Bensafrim — image 4Detached house in Bensafrim — image 5
Grade A+villaluxury

Detached house in Bensafrim

Lagos · Western Algarve ·

€1.1M

Asking Price (EUR)

8.9%

True Net Yield (Owner, all-in)

6.5%

True Net Yield (Managed, all-in)

10.6%

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: €140,532/yr
Average Daily Rate: €571
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 12.5 years
5-yr Capital Value: €1.3M
10-yr Capital Value: €1.5M
Brixfox Score: 91.4 / 100
Comparable Properties: 6
Data Confidence: 60%
Search Radius: 6 km

True Investment Cost

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

€1.3M

+15.3% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€86,250
IS — Stamp duty (0.8%)€9,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€17,250
Total acquisition costs€113,950
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)€1.3M

Gross yield (asking price)

12.2%

True gross yield (all-in)

10.6%

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: 4
Building: 273 m²
Land: 36000 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2001
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

dolphin mosaic in poolextensive landscaped gardensoutdoor dining pergolatraditional Portuguese architecture

Score Breakdown

ROI
24.96
Visual Appeal
14.2
Ownership Security
13
Location
10.44
Land & Space
12
Rental Demand
7.8
Payback Speed
5
STR Suitability
4

Description

Spacious villa with 4 bedrooms and 3 bathrooms, modern kitchen, deck terrace, swimming pool and outdoor areas carefully designed for unforgettable moments. Features Single-storey villa on a 36,000 m² mixed plot, with 12,000 m² fenced and access via electric gate. 4 bedrooms (3 with built-in wardrobes) and 3 bathrooms (

Location

📍 37.1553°N, 8.7355°W

· Lagos, Algarve, Portugal

View this property on Mimosaproperties →Listed via Idealista.pt
4-bedroom freehold villa in Lagos — photo 1 of 5
Mimosaproperties
4-bedroom freehold villa in Lagos — photo 2 of 5
4-bedroom freehold villa in Lagos — photo 3 of 5
4-bedroom freehold villa in Lagos — photo 4 of 5
4-bedroom freehold villa in Lagos — photo 5 of 5

Detached house in Bensafrim

Lagos · Western Algarve · Ref BF-944 Source verified · Mimosaproperties · listed 3 Jun 2026
Asking price · Freehold
$1,250,000
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
273 m²
Land
36000 m²
True net yield
8.0%
≈ $14,841/mo net after costs & tax
5-yr total return (net + appreciation)
14.3% / yr avg
Payback in ~13 yrs from rent
Brixfox Score 91 · A+

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

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2001
Energy: D
Condition: excellent

Description

Spacious villa with 4 bedrooms and 3 bathrooms, modern kitchen, deck terrace, swimming pool and outdoor areas carefully designed for unforgettable moments. Features Single-storey villa on a 36,000 m² mixed plot, with 12,000 m² fenced and access via electric gate. 4 bedrooms (3 with built-in wardrobes) and 3 bathrooms (

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)
$804/night
50% ($370)Brixfox estimate($804/night)200% ($1479)
Occupancy
78%
10%Brixfox estimate(78%)100%

Short-Term Rental

Indicative
Yearly income
$110,164
Likely range $66,099 – $154,230
Airbnb data$804/night · 78% occupancy
Rental income
$804/night · 78% occ.
$211,854
Running costs (20%)
Utilities, cleaning, maintenance
-$42,371
Income tax (10%)
Indonesian rental income tax
-$59,319
Property tax
Annual property tax
-$0
Net income
8.8% ROI
$110,164

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

8.0%

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

Scenario
Pre-tax
After-tax
Owner-managed
12.8%
11.4%
Fully-managed
9.3%
8.0%
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

15.2%

Annual Revenue

$211,854

Income Tax / yr

$18,537

Payback

13 yrs

True All-In Cost
Asking price$1,250,000
IMT — transfer tax (non-resident 7.5%)$93,750
Stamp duty (0.8%)$10,000
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,396,467

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$9.8M$7.4M$4.9M$2.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 10: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.4M
+22%
Rental Income
+$538K
Total Position
$1.9M
+68%
11.0%/yr
Year 10
Capital Value
$1.7M
+48%
Rental Income
+$1.2M
Total Position
$2.9M
+149%
9.6%/yr
Year 20
Capital Value
$2.5M
+119%
Rental Income
+$2.7M
Total Position
$5.2M
+356%
7.9%/yr
Year 30
Capital Value
$3.7M
+224%
Rental Income
+$4.8M
Total Position
$8.6M
+644%
6.9%/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
Strong
8.8% annual return
Occupancy
Strong
78% average occupancy
Nightly Rate
Strong
$739 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
36000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.8% — outperforms most villas in this market
Strong occupancy at 78% — consistent booking demand
Premium nightly rate of $739 — positioned in the top tier

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

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

58% occ.
9.5%
$9,925/mo
68% occ.
11.2%
$11,636/mo
78% occ.
12.8%
$13,347/mo
current
88% occ.
14.5%
$15,058/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.