Detached house in Rua da Torre, Conceição e Estoi, Faro
Detached house in Rua da Torre, Conceição e Estoi, Faro — image 2Detached house in Rua da Torre, Conceição e Estoi, Faro — image 3Detached house in Rua da Torre, Conceição e Estoi, Faro — image 4Detached house in Rua da Torre, Conceição e Estoi, Faro — image 5
Grade B+villamid-range

Detached house in Rua da Torre, Conceição e Estoi, Faro

Faro · Eastern Algarve ·

€1.2M

Asking Price (EUR)

3.0%

True Net Yield (Owner, all-in)

2.1%

True Net Yield (Managed, all-in)

4.6%

True Gross Yield

43%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.6 months ago and is currently at 14% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €63,540/yr
Average Daily Rate: €408
+15.0% vs area baselinePortuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 23.3 years
5-yr Capital Value: €1.6M
10-yr Capital Value: €1.9M
Brixfox Score: 68.3 / 100
Comparable Properties: 8
Data Confidence: 62%
Search Radius: 6 km

True Investment Cost

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

€1.4M

+14.0% over asking

Asking price€1.2M
IMT — Property transfer tax (investment schedule)€90,000
IS — Stamp duty (0.8%)€9,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€18,000
Total acquisition costs€118,850
Renovation (est. €55/m² × 259 m²)
Light touch-ups — paint, fixtures, deep clean.		€14,245
(€7,770–€20,720)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€34,700
All-in investment (incl. renovation & furnishing)€1.4M

Gross yield (asking price)

5.3%

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: 3
Bathrooms: 4
Building: 259 m²
Land: 8260 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large covered terracemultiple balconiesterraced gardenprivate swimming pool

Score Breakdown

ROI
14.39
Visual Appeal
12.8
Ownership Security
13
Location
7.8
Land & Space
12
Rental Demand
4.27
Payback Speed
1
STR Suitability
3

Description

3 bedroom villa plus a T0 detached house for sale in Estói, Faro, near the top of Cerro do Guelhim. With a swimming pool and large terrain, it stands out for its panoramic view over Faro, the sea and the Algarve mountains, offering a unique panorama of the coast. Access is by private path, leading to a quiet and reserv

Location

📍 37.0970°N, 7.9085°W

· Faro, Algarve, Portugal

View on MVP - Most Valued Property →Also on Idealista.pt
Idealista.pt
Faro / Eastern Algarve

Detached house in Rua da Torre, Conceição e Estoi, Faro

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
259 m²
Land Plot
8260 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 3.5% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score68
GradeB+
Brixfox Intelligence
68B+Strong
Score Breakdown
ROI & Yield75%
Capital Growth71%
Risk Profile70%
Market Demand68%

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
+7.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$225K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.5%
$3,850/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
12 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
28.2 yr
Rental only

Property details

Energy: C
Condition: good

Description

3 bedroom villa plus a T0 detached house for sale in Estói, Faro, near the top of Cerro do Guelhim. With a swimming pool and large terrain, it stands out for its panoramic view over Faro, the sea and the Algarve mountains, offering a unique panorama of the coast. Access is by private path, leading to a quiet and reserv

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$598/night
50% ($275)Brixfox estimate($598/night)200% ($1101)
Occupancy
43%
10%Brixfox estimate(43%)100%

Short-Term Rental

Yearly income
$46,196
Airbnb data$598/night · 43% occupancy
Rental income
$598/night · 43% occ.
$93,228
Running costs (20%)
Utilities, cleaning, maintenance
-$18,646
Income tax (10%)
Indonesian rental income tax
-$26,104
Property tax
Annual property tax
-$2,283
Net income
3.5% ROI
$46,196

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$1,304,348
IMT (transfer tax, investment schedule)$97,826
Imposto de Selo (stamp duty)$10,435
Notary & registration$1,359
Legal / due diligence$19,565
Total acquisition costs$129,185
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$15,484
($8,446–$22,522)
Furnishing & STR launch
3bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$35,543
All-in investment$1,484,560

Gross yield (asking)

7.1%

True gross yield (all-in)

6.3%

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 Faro.

$6.8M$5.1M$3.4M$1.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.2M
Capital appreciation
Property value growing at +4%/yr based on Faro 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 21: 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
$1.5M
+22%
Rental Income
+$226K
Total Position
$1.7M
+40%
7.0%/yr
Year 10
Capital Value
$1.8M
+48%
Rental Income
+$487K
Total Position
$2.3M
+89%
6.6%/yr
Year 20
Capital Value
$2.6M
+119%
Rental Income
+$1.1M
Total Position
$3.8M
+214%
5.9%/yr
Year 30
Capital Value
$3.9M
+224%
Rental Income
+$2.0M
Total Position
$5.9M
+393%
5.5%/yr

Location

Faro

Eastern 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
Average
3.5% annual return
Occupancy
Weak
43% average occupancy
Nightly Rate
Strong
$550 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
8260 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $550 — positioned in the top tier
Generous 8260 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.5% 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

30% occ.
3.3%
$3,631/mo
40% occ.
4.5%
$4,904/mo
43% occ.
4.8%
$5,248/mo
current
53% occ.
6.0%
$6,522/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.