House in Odiáxere
House in Odiáxere — image 2House in Odiáxere — image 3House in Odiáxere — image 4House in Odiáxere — image 5
Grade Avillaluxury

House in Odiáxere

Lagos · Western Algarve ·

€3.3M

Asking Price (EUR)

4.5%

True Net Yield (Owner, all-in)

3.2%

True Net Yield (Managed, all-in)

7.0%

True Gross Yield

51%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 17% 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: €259,128/yr
Average Daily Rate: €1382
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 16.0 years
5-yr Capital Value: €4.3M
10-yr Capital Value: €5.3M
Brixfox Score: 78.6 / 100
Comparable Properties: 6
Data Confidence: 54%
Search Radius: 6 km

True Investment Cost

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

€3.7M

+12.0% over asking

Asking price€3.3M
IMT — Property transfer tax (investment schedule)€248,250
IS — Stamp duty (0.8%)€26,480
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€49,650
Total acquisition costs€325,630
Renovation€0 — move-in ready
Furnishing & STR launch (5bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€71,000
All-in investment (incl. renovation & furnishing)€3.7M

Gross yield (asking price)

7.8%

True gross yield (all-in)

7.0%

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: 5
Bathrooms: 7
Building: 454 m²
Land: 3015 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

expansive glass wallsflat roof architectureintegrated outdoor living with poolminimalist interior design

Score Breakdown

ROI
17.42
Visual Appeal
16.6
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.14
Payback Speed
3
STR Suitability
3

Description

This exceptional turnkey 5-bedroom luxury villa with garden and pool is located just a few minutes' drive from the historic town of Lagos, in the Algarve. Designed to maximize natural light and sunshine all year round, the property offers a harmonious combination of contemporary architecture, comfort and an exquisite

Location

📍 37.1450°N, 8.7010°W

· Lagos, Algarve, Portugal

View on LUXIMOS Christie’s International Real Estate →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

House in Odiáxere

Inventory
5 Beds
Bathrooms
7 Baths
Built Area
454 m²
Land Plot
3015 m²
Tenure
Freehold
Yield Curve Status

Grade A investment — short-term rental yields 5.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score79
GradeA
Brixfox Intelligence
79AExcellent
Score Breakdown
ROI & Yield87%
Capital Growth83%
Risk Profile80%
Market Demand79%

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
+10.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$914K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.2%
$15,698/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
19.1 yr
Rental only

Property details

Year built: 2025
Energy: A+
Condition: new-build

Description

This exceptional turnkey 5-bedroom luxury villa with garden and pool is located just a few minutes' drive from the historic town of Lagos, in the Algarve. Designed to maximize natural light and sunshine all year round, the property offers a harmonious combination of contemporary architecture, comfort and an exquisite

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,997/night
50% ($919)Brixfox estimate($1,997/night)200% ($3674)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Yearly income
$188,378
Airbnb data$1,997/night · 51% occupancy
Rental income
$1,997/night · 51% occ.
$374,374
Running costs (20%)
Utilities, cleaning, maintenance
-$74,875
Income tax (10%)
Indonesian rental income tax
-$104,825
Property tax
Annual property tax
-$6,296
Net income
5.2% ROI
$188,378

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$3,597,826
IMT (transfer tax, investment schedule)$269,837
Imposto de Selo (stamp duty)$28,783
Notary & registration$1,359
Legal / due diligence$53,967
Total acquisition costs$353,946
RenovationMove-in ready
Furnishing & STR launch
5bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$75,000
All-in investment$4,026,772

Gross yield (asking)

10.4%

True gross yield (all-in)

9.3%

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.

$21.8M$16.4M$10.9M$5.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.3M
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 16: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$4.0M
+22%
Rental Income
+$920K
Total Position
$4.9M
+49%
8.4%/yr
Year 10
Capital Value
$4.9M
+48%
Rental Income
+$2.0M
Total Position
$6.9M
+108%
7.6%/yr
Year 20
Capital Value
$7.3M
+119%
Rental Income
+$4.7M
Total Position
$11.9M
+260%
6.6%/yr
Year 30
Capital Value
$10.7M
+224%
Rental Income
+$8.2M
Total Position
$19.0M
+473%
6.0%/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
Good
5.2% annual return
Occupancy
Average
51% average occupancy
Nightly Rate
Strong
$1837 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
3015 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1837 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 3015 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 51% — factor in seasonal gaps

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

31% occ.
4.3%
$12,812/mo
41% occ.
5.7%
$17,064/mo
51% occ.
7.1%
$21,315/mo
current
61% occ.
8.5%
$25,567/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.