T3 flat in Meia Praia, Lagos
T3 flat in Meia Praia, Lagos — image 2T3 flat in Meia Praia, Lagos — image 3T3 flat in Meia Praia, Lagos — image 4T3 flat in Meia Praia, Lagos — image 5
Grade Bapartmentluxury

T3 flat in Meia Praia, Lagos

Lagos · Western Algarve ·

€1.1M

Asking Price (EUR)

3.0%

True Net Yield (Owner, all-in)

2.1%

True Net Yield (Managed, all-in)

4.7%

True Gross Yield

53%

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: €57,595/yr
Average Daily Rate: €295
Payback Period: 23.6 years
5-yr Capital Value: €1.4M
10-yr Capital Value: €1.7M
Brixfox Score: 61.1 / 100
Comparable Properties: 49
Data Confidence: 92%
Search Radius: 2 km

True Investment Cost

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

€1.2M

+12.9% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€65,160
IS — Stamp duty (0.8%)€8,688
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€16,290
Total acquisition costs€91,388
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€48,800
All-in investment (incl. renovation & furnishing)€1.2M

Gross yield (asking price)

5.3%

True gross yield (all-in)

4.7%

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: 3
Building: 282 m²
Style: modern
Condition: new-build
Year Built: 2026
Energy Certificate: B
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

sleek modern kitchenlarge format polished floor tilesopen concept living areasea view potential

Score Breakdown

ROI
14.31
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
5.34
Payback Speed
1
STR Suitability
3

Description

Exclusive High Standard and Comfort Apartment in Premium Location in Meia Praia, Lagos. Discover a new standard of sophistication and well-being. This high-end flat with 3 bedrooms, including 2 suites with en-suite bathrooms, has been designed to provide maximum comfort, privacy and functionality (according to the app

Location

📍 37.1109°N, 8.6660°W

· Lagos, Algarve, Portugal

View on Garvetur →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

T3 flat in Meia Praia, Lagos

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
282 m²
Land Plot
0 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 Score61
GradeB
Brixfox Intelligence
61BStrong
Score Breakdown
ROI & Yield67%
Capital Growth64%
Risk Profile63%
Market Demand61%

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
+9.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$300K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.5%
$3,436/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
28.6 yr
Rental only

Property details

Year built: 2026
Energy: B
Condition: new-build

Description

Exclusive High Standard and Comfort Apartment in Premium Location in Meia Praia, Lagos. Discover a new standard of sophistication and well-being. This high-end flat with 3 bedrooms, including 2 suites with en-suite bathrooms, has been designed to provide maximum comfort, privacy and functionality (according to the app

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$427/night
50% ($196)Brixfox estimate($427/night)200% ($786)
Occupancy
53%
10%Brixfox estimate(53%)100%

Short-Term Rental

Yearly income
$41,226
Airbnb data$427/night · 53% occupancy
Rental income
$427/night · 53% occ.
$83,254
Running costs (20%)
Utilities, cleaning, maintenance
-$16,651
Income tax (10%)
Indonesian rental income tax
-$23,311
Property tax
Annual property tax
-$2,066
Net income
3.5% ROI
$41,226

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$1,180,435
IMT (transfer tax, investment schedule)$70,826
Imposto de Selo (stamp duty)$9,443
Notary & registration$1,359
Legal / due diligence$17,707
Total acquisition costs$99,335
RenovationMove-in ready
Furnishing & STR launch
3bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$53,043
All-in investment$1,332,813

Gross yield (asking)

7.1%

True gross yield (all-in)

6.2%

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.

$6.1M$4.6M$3.1M$1.5M$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 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
$1.3M
+22%
Rental Income
+$201K
Total Position
$1.5M
+40%
7.0%/yr
Year 10
Capital Value
$1.6M
+48%
Rental Income
+$435K
Total Position
$2.0M
+88%
6.5%/yr
Year 20
Capital Value
$2.4M
+119%
Rental Income
+$1.0M
Total Position
$3.4M
+213%
5.9%/yr
Year 30
Capital Value
$3.5M
+224%
Rental Income
+$1.8M
Total Position
$5.3M
+390%
5.4%/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
Average
3.5% annual return
Occupancy
Average
53% average occupancy
Nightly Rate
Strong
$393 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $393 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
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

33% occ.
2.9%
$2,866/mo
43% occ.
3.8%
$3,775/mo
53% occ.
4.8%
$4,684/mo
current
63% occ.
5.7%
$5,594/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.