T3 flat, Vale do Caranguejo, 5 Lote 5, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira
T3 flat, Vale do Caranguejo, 5 Lote 5, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 2T3 flat, Vale do Caranguejo, 5 Lote 5, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 3T3 flat, Vale do Caranguejo, 5 Lote 5, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 4T3 flat, Vale do Caranguejo, 5 Lote 5, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira — image 5
Grade B+apartmentluxury

T3 flat, Vale do Caranguejo, 5 Lote 5, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira

Tavira · Eastern Algarve ·

€425,000

Asking Price (EUR)

5.5%

True Net Yield (Owner, all-in)

3.8%

True Net Yield (Managed, all-in)

8.5%

True Gross Yield

45%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.4 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: €42,998/yr
Average Daily Rate: €263
+21.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%), Luxury finish (+8%)
Payback Period: 12.1 years
5-yr Capital Value: €558,444
10-yr Capital Value: €679,432
Brixfox Score: 72.6 / 100
Comparable Properties: 16
Data Confidence: 86%
Search Radius: 2 km

True Investment Cost

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

€506,655

+19.2% over asking

Asking price€425,000
IMT — Property transfer tax (investment schedule)€21,830
IS — Stamp duty (0.8%)€3,400
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,375
Total acquisition costs€32,855
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)€506,655

Gross yield (asking price)

10.1%

True gross yield (all-in)

8.5%

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: 2
Building: 128 m²
Style: contemporary
Condition: new-build
Year Built: 2025
Energy Certificate: A
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

marble-framed TV wallfluted media consolemodern sculptural chandelierfloor-to-ceiling sliding glass doors

Score Breakdown

ROI
20.55
Visual Appeal
14.2
Ownership Security
13
Location
9.84
Land & Space
4.56
Rental Demand
4.48
Payback Speed
3
STR Suitability
3

Description

BUILDING FIVE - YOUR NEW HOME IN TAVIRA 3 Bedroom Apartment 1st Floor Living areas: 132m2 Balcony area: 26m2 Parking area: 13m2 3 bedroom flat: With 3 bedrooms, one of which is a suite, and 2 bathrooms (one with a bathtub). Large and bright atmosphere: Dining room and living room with spacious balconies, perfect fo

Location

📍 37.1382°N, 7.6292°W

· Tavira, Algarve, Portugal

View on Imojoy Real Estate →Also on Idealista.pt
Idealista.pt
Tavira / Eastern Algarve

T3 flat, Vale do Caranguejo, 5 Lote 5, Pegada - Mato Santo Espírito - Vale Carangueijo, Tavira

Inventory
3 Beds
Bathrooms
2 Baths
Built Area
128 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 7.0% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score73
GradeB+
Brixfox Intelligence
73B+Strong
Score Breakdown
ROI & Yield80%
Capital Growth77%
Risk Profile74%
Market Demand73%

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
+11.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$92K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.0%
$2,693/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
14.3 yr
Rental only

Property details

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

Description

BUILDING FIVE - YOUR NEW HOME IN TAVIRA 3 Bedroom Apartment 1st Floor Living areas: 132m2 Balcony area: 26m2 Parking area: 13m2 3 bedroom flat: With 3 bedrooms, one of which is a suite, and 2 bathrooms (one with a bathtub). Large and bright atmosphere: Dining room and living room with spacious balconies, perfect fo

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$390/night
50% ($179)Brixfox estimate($390/night)200% ($717)
Occupancy
45%
10%Brixfox estimate(45%)100%

Short-Term Rental

Yearly income
$32,312
Airbnb data$390/night · 45% occupancy
Rental income
$390/night · 45% occ.
$63,692
Running costs (20%)
Utilities, cleaning, maintenance
-$12,738
Income tax (10%)
Indonesian rental income tax
-$17,834
Property tax
Annual property tax
-$808
Net income
7.0% ROI
$32,312

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$461,957
IMT (transfer tax, investment schedule)$23,728
Imposto de Selo (stamp duty)$3,696
Notary & registration$1,359
Legal / due diligence$6,929
Total acquisition costs$35,712
RenovationMove-in ready
Furnishing & STR launch
3bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$53,043
All-in investment$550,712

Gross yield (asking)

13.8%

True gross yield (all-in)

11.6%

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 Tavira.

$3.2M$2.4M$1.6M$803K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $425K
Capital appreciation
Property value growing at +4%/yr based on Tavira 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 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$517K
+22%
Rental Income
+$158K
Total Position
$675K
+59%
9.7%/yr
Year 10
Capital Value
$629K
+48%
Rental Income
+$341K
Total Position
$970K
+128%
8.6%/yr
Year 20
Capital Value
$931K
+119%
Rental Income
+$799K
Total Position
$1.7M
+307%
7.3%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$1.4M
Total Position
$2.8M
+557%
6.5%/yr

Location

Tavira

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
7.0% annual return
Occupancy
Weak
45% average occupancy
Nightly Rate
Strong
$359 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 $359 — 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
Occupancy at 45% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
6.3%
$2,423/mo
40% occ.
8.4%
$3,253/mo
45% occ.
9.5%
$3,648/mo
current
55% occ.
11.6%
$4,478/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.