Detached house in Santa Bárbara de Nexe, Santa Bárbara de Nexe
Detached house in Santa Bárbara de Nexe, Santa Bárbara de Nexe — image 2Detached house in Santa Bárbara de Nexe, Santa Bárbara de Nexe — image 3Detached house in Santa Bárbara de Nexe, Santa Bárbara de Nexe — image 4Detached house in Santa Bárbara de Nexe, Santa Bárbara de Nexe — image 5
Grade B+villamid-range

Detached house in Santa Bárbara de Nexe, Santa Bárbara de Nexe

Faro · Eastern Algarve ·

€1.1M

Asking Price (EUR)

4.4%

True Net Yield (Owner, all-in)

3.1%

True Net Yield (Managed, all-in)

6.8%

True Gross Yield

37%

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: €86,296/yr
Average Daily Rate: €632
+15.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%)
Payback Period: 16.2 years
5-yr Capital Value: €1.5M
10-yr Capital Value: €1.8M
Brixfox Score: 68.1 / 100
Comparable Properties: 5
Data Confidence: 74%
Search Radius: 3 km

True Investment Cost

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

€1.3M

+13.0% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€84,000
IS — Stamp duty (0.8%)€8,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€16,800
Total acquisition costs€111,010
Renovation€0 — move-in ready
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)€1.3M

Gross yield (asking price)

7.7%

True gross yield (all-in)

6.8%

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: 200 m²
Land: 340 m²
Style: contemporary
Condition: excellent
Year Built: 2025
Energy Certificate: A
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

private pooltropical landscaping

Score Breakdown

ROI
17.27
Visual Appeal
13.6
Ownership Security
13
Location
7.8
Land & Space
7.71
Rental Demand
3.74
Payback Speed
2
STR Suitability
3

Description

Nexe Heights Brand-new residence in an exclusive 10-villa condominium featuring open-plan living, panoramic rooftop terrace, swimming pool and premium finishes. Upon entering, you are welcomed into a bright and spacious open-plan living area with a stylish fireplace, seamlessly flowing into the modern kitchen and ele

Location

📍 37.0194°N, 7.9322°W

· Faro, Algarve, Portugal

View on ENGEL & VÖLKERS Faro-Tavira →Also on Idealista.pt
Idealista.pt
Faro / Eastern Algarve

Detached house in Santa Bárbara de Nexe, Santa Bárbara de Nexe

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

Grade B+ investment — short-term rental yields 5.1% 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
+8.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$210K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.1%
$5,224/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
19.4 yr
Rental only

Property details

Year built: 2025
Energy: A
Condition: excellent

Description

Nexe Heights Brand-new residence in an exclusive 10-villa condominium featuring open-plan living, panoramic rooftop terrace, swimming pool and premium finishes. Upon entering, you are welcomed into a bright and spacious open-plan living area with a stylish fireplace, seamlessly flowing into the modern kitchen and ele

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$913/night
50% ($420)Brixfox estimate($913/night)200% ($1680)
Occupancy
37%
10%Brixfox estimate(37%)100%

Short-Term Rental

Yearly income
$62,686
Airbnb data$913/night · 37% occupancy
Rental income
$913/night · 37% occ.
$124,648
Running costs (20%)
Utilities, cleaning, maintenance
-$24,930
Income tax (10%)
Indonesian rental income tax
-$34,901
Property tax
Annual property tax
-$2,130
Net income
5.1% ROI
$62,686

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$1,217,391
IMT (transfer tax, investment schedule)$91,304
Imposto de Selo (stamp duty)$9,739
Notary & registration$1,359
Legal / due diligence$18,261
Total acquisition costs$120,663
RenovationMove-in ready
Furnishing & STR launch
3bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$35,543
All-in investment$1,373,598

Gross yield (asking)

10.2%

True gross yield (all-in)

9.1%

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.

$7.3M$5.5M$3.7M$1.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
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 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
$1.4M
+22%
Rental Income
+$306K
Total Position
$1.7M
+49%
8.3%/yr
Year 10
Capital Value
$1.7M
+48%
Rental Income
+$661K
Total Position
$2.3M
+107%
7.5%/yr
Year 20
Capital Value
$2.5M
+119%
Rental Income
+$1.5M
Total Position
$4.0M
+257%
6.6%/yr
Year 30
Capital Value
$3.6M
+224%
Rental Income
+$2.7M
Total Position
$6.4M
+469%
6.0%/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
Good
5.1% annual return
Occupancy
Weak
37% average occupancy
Nightly Rate
Strong
$840 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Good
340 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $840 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 37% — 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

30% occ.
5.6%
$5,653/mo
40% occ.
7.5%
$7,596/mo
37% occ.
7.0%
$7,093/mo
current
47% occ.
8.9%
$9,036/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.