Detached house in Estrada de Porto de Mós, Torralta, Lagos
Detached house in Estrada de Porto de Mós, Torralta, Lagos — image 2Detached house in Estrada de Porto de Mós, Torralta, Lagos — image 3Detached house in Estrada de Porto de Mós, Torralta, Lagos — image 4Detached house in Estrada de Porto de Mós, Torralta, Lagos — image 5
Grade B+villaluxury

Detached house in Estrada de Porto de Mós, Torralta, Lagos

Lagos · Western Algarve ·

€2.9M

Asking Price (EUR)

2.7%

True Net Yield (Owner, all-in)

1.8%

True Net Yield (Managed, all-in)

4.1%

True Gross Yield

49%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 18% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.75, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €133,147/yr
Average Daily Rate: €741
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 27.2 years
5-yr Capital Value: €3.8M
10-yr Capital Value: €4.6M
Brixfox Score: 70.4 / 100
Comparable Properties: 5
Data Confidence: 69%
Search Radius: 2 km

True Investment Cost

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

€3.2M

+12.0% over asking

Asking price€2.9M
IMT — Property transfer tax (investment schedule)€217,500
IS — Stamp duty (0.8%)€23,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€43,500
Total acquisition costs€285,450
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)€3.2M

Gross yield (asking price)

4.6%

True gross yield (all-in)

4.1%

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
Building: 175 m²
Land: 1681 m²
Style: contemporary
Condition: new-build
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multi-level outdoor living spacesinfinity-edge poolextensive palm tree landscapingmodern architectural lines with traditional roof tiles

Score Breakdown

ROI
13.44
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
4.92
Payback Speed
0
STR Suitability
3

Description

Located in a privileged and quiet residential area, just a few minutes from the beach of Porto de Mós, this magnificent 4 bedroom villa stands out for its modern architecture, high quality finishes and stunning views of the sea. Inserted in a plot of 1,681 m² fully fenced, with an electric access gate, the property off

Location

📍 37.0920°N, 8.6850°W

· Lagos, Algarve, Portugal

View on Tons D´Improviso Lda →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house in Estrada de Porto de Mós, Torralta, Lagos

Inventory
4 Beds
Bathrooms
0 Baths
Built Area
175 m²
Land Plot
1681 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 3.0% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score70
GradeB+
Brixfox Intelligence
70B+Strong
Score Breakdown
ROI & Yield77%
Capital Growth74%
Risk Profile72%
Market Demand70%

The Brixfox Score is our proprietary AI-powered rating that evaluates rental ROI, capital appreciation potential, risk factors, and local market dynamics to give you a single investment quality metric.

Pro members get full score breakdown with AI recommendations
Average annual ROI over 5 years, combining both rental income and property value growth.
Total
+8.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$801K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.0%
$7,874/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
33.4 yr
Rental only

Property details

Energy: B
Condition: new-build

Description

Located in a privileged and quiet residential area, just a few minutes from the beach of Porto de Mós, this magnificent 4 bedroom villa stands out for its modern architecture, high quality finishes and stunning views of the sea. Inserted in a plot of 1,681 m² fully fenced, with an electric access gate, the property off

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,071/night
50% ($492)Brixfox estimate($1,071/night)200% ($1970)
Occupancy
49%
10%Brixfox estimate(49%)100%

Short-Term Rental

Yearly income
$94,489
Airbnb data$1,071/night · 49% occupancy
Rental income
$1,071/night · 49% occ.
$192,318
Running costs (20%)
Utilities, cleaning, maintenance
-$38,464
Income tax (10%)
Indonesian rental income tax
-$53,849
Property tax
Annual property tax
-$5,516
Net income
3.0% ROI
$94,489

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

True all-in investment

What the headline asking price actually costs once mandatory taxes, fees, renovation, and furnishing are added. Yields rebased onto this number — closer to what you'll really earn against what you'll really pay.

Asking price$3,152,174
IMT (transfer tax, investment schedule)$236,413
Imposto de Selo (stamp duty)$25,217
Notary & registration$1,359
Legal / due diligence$47,283
Total acquisition costs$310,272
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$3,527,826

Gross yield (asking)

6.1%

True gross yield (all-in)

5.5%

Estimates use Portugal's standard transfer tax + typical legal/notary defaults. Verify with local counsel before committing — actual fees vary by deal structure.

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$15.6M$11.7M$7.8M$3.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.9M
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 24: 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
$3.5M
+22%
Rental Income
+$462K
Total Position
$4.0M
+38%
6.6%/yr
Year 10
Capital Value
$4.3M
+48%
Rental Income
+$997K
Total Position
$5.3M
+82%
6.2%/yr
Year 20
Capital Value
$6.4M
+119%
Rental Income
+$2.3M
Total Position
$8.7M
+200%
5.6%/yr
Year 30
Capital Value
$9.4M
+224%
Rental Income
+$4.1M
Total Position
$13.5M
+367%
5.3%/yr

Location

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

No nearby Airbnb listings found

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
3.0% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Strong
$985 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
1681 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $985 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 1681 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.0% 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.
2.4%
$6,379/mo
40% occ.
3.3%
$8,659/mo
49% occ.
4.1%
$10,758/mo
current
59% occ.
5.0%
$13,038/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. Includes 10% Indonesian rental tax (PPh) and annual property tax (PBB). Market factors in Portugal may impact actual yields.