House in Rua de Sao Bras, Santa Bárbara de Nexe, Faro
House in Rua de Sao Bras, Santa Bárbara de Nexe, Faro — image 2House in Rua de Sao Bras, Santa Bárbara de Nexe, Faro — image 3House in Rua de Sao Bras, Santa Bárbara de Nexe, Faro — image 4House in Rua de Sao Bras, Santa Bárbara de Nexe, Faro — image 5
Grade Bvillaluxury

House in Rua de Sao Bras, Santa Bárbara de Nexe, Faro

Faro · Eastern Algarve ·

€3.0M

Asking Price (EUR)

1.9%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

2.9%

True Gross Yield

33%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.3 months ago and is currently at 11% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.73, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €96,718/yr
Average Daily Rate: €807
+14.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), No pool (-12%), Has view (+10%), Luxury finish (+8%)
Payback Period: 37.8 years
5-yr Capital Value: €3.9M
10-yr Capital Value: €4.8M
Brixfox Score: 64.1 / 100
Comparable Properties: 7
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.

€3.4M

+12.1% over asking

Asking price€3.0M
IMT — Property transfer tax (investment schedule)€224,996
IS — Stamp duty (0.8%)€24,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€44,999
Total acquisition costs€295,245
Renovation€0 — move-in ready
Furnishing & STR launch (5bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€68,500
All-in investment (incl. renovation & furnishing)€3.4M

Gross yield (asking price)

3.2%

True gross yield (all-in)

2.9%

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: 6
Building: 583 m²
Land: 5680 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2024
Energy Certificate: A+
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional portuguese architecturearched entrance with wooden doorpergola leading to entrancedetached modern annex/guest house

Score Breakdown

ROI
10.77
Visual Appeal
14.2
Ownership Security
13
Location
7.8
Land & Space
12
Rental Demand
3.28
Payback Speed
0
STR Suitability
3

Description

Recently completed in 2024 and sold fully furnished, the property has been lovingly maintained as a private family home and has never been rented, giving it a warmth and authenticity that is increasingly rare. Built to an exceptional specification, the villa showcases meticulous attention to detail throughout. A stand

Location

📍 37.1086°N, 7.9617°W

· Faro, Algarve, Portugal

View on Idealista.pt
Idealista.pt
Faro / Eastern Algarve

House in Rua de Sao Bras, Santa Bárbara de Nexe, Faro

Inventory
5 Beds
Bathrooms
6 Baths
Built Area
583 m²
Land Plot
5680 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 2.1% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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
+5.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$563K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.1%
$5,737/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
15 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
47.4 yr
Rental only

Property details

Year built: 2024
Energy: A+
Condition: excellent

Description

Recently completed in 2024 and sold fully furnished, the property has been lovingly maintained as a private family home and has never been rented, giving it a warmth and authenticity that is increasingly rare. Built to an exceptional specification, the villa showcases meticulous attention to detail throughout. A stand

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,197/night
50% ($550)Brixfox estimate($1,197/night)200% ($2202)
Occupancy
33%
10%Brixfox estimate(33%)100%

Short-Term Rental

Yearly income
$68,841
Airbnb data$1,197/night · 33% occupancy
Rental income
$1,197/night · 33% occ.
$143,360
Running costs (20%)
Utilities, cleaning, maintenance
-$28,672
Income tax (10%)
Indonesian rental income tax
-$40,141
Property tax
Annual property tax
-$5,706
Net income
2.1% ROI
$68,841

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$3,260,815
IMT (transfer tax, investment schedule)$244,561
Imposto de Selo (stamp duty)$26,087
Notary & registration$1,359
Legal / due diligence$48,912
Total acquisition costs$320,918
RenovationMove-in ready
Furnishing & STR launch
5bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$72,283
All-in investment$3,654,016

Gross yield (asking)

4.4%

True gross yield (all-in)

3.9%

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.

$14.7M$11.0M$7.3M$3.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.0M
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 30: rental income alone has repaid the full purchase price.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.6M
+22%
Rental Income
+$336K
Total Position
$4.0M
+33%
5.8%/yr
Year 10
Capital Value
$4.4M
+48%
Rental Income
+$726K
Total Position
$5.2M
+72%
5.6%/yr
Year 20
Capital Value
$6.6M
+119%
Rental Income
+$1.7M
Total Position
$8.3M
+176%
5.2%/yr
Year 30
Capital Value
$9.7M
+224%
Rental Income
+$3.0M
Total Position
$12.7M
+325%
4.9%/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
Weak
2.1% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Strong
$1101 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
5680 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1101 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 5680 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.1% 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.
2.6%
$7,167/mo
40% occ.
3.6%
$9,715/mo
33% occ.
2.9%
$7,888/mo
current
43% occ.
3.8%
$10,436/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.