T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira
T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira — image 2T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira — image 3T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira — image 4T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira — image 5
Grade Bapartmentmid-range

T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira

Tavira · Eastern Algarve ·

€495,000

Asking Price (EUR)

5.6%

True Net Yield (Owner, all-in)

3.8%

True Net Yield (Managed, all-in)

7.1%

True Gross Yield

50%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.2 months ago and is currently at 18% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.76, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €39,622/yr
Average Daily Rate: €217
+10.0% vs area baselineModern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 25.2 years
5-yr Capital Value: €573,841
10-yr Capital Value: €665,239
Brixfox Score: 64.9 / 100
Comparable Properties: 72
Data Confidence: 97%
Search Radius: 2 km

True Investment Cost

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

€559,915

+13.1% over asking

Asking price€495,000
IMT — Property transfer tax (investment schedule)€27,430
IS — Stamp duty (0.8%)€3,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,425
Total acquisition costs€40,065
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€24,850
All-in investment (incl. renovation & furnishing)€559,915

Gross yield (asking price)

8.0%

True gross yield (all-in)

7.1%

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: 2
Bathrooms: 2
Building: 100 m²
Style: contemporary
Condition: new-build
Year Built: 2024
Energy Certificate: A+
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

modern facadebalconies

Score Breakdown

ROI
14.9
Visual Appeal
12.2
Ownership Security
13
Location
9.84
Land & Space
4
Rental Demand
5
Payback Speed
2
STR Suitability
4

Description

Apartment w pool, garage in center This almost-new and exclusive T2 apartment offers a perfect combination of modern comfort and Mediterranean lifestyle. The home features two bedrooms and two bathrooms, including a primary bedroom with a private ensuite bathroom. The apartment boasts a bright open-plan layout connect

Location

📍 37.1198°N, 7.6521°W

· Tavira, Algarve, Portugal

View on Fastighetsbyran Tavira →Also on Idealista.pt
T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira
Idealista.pt
Source verified

T2 flat in Rua Francisco de Sá Carneiro, Quinta da Foz - Escolas, Tavira

Tavira · Eastern Algarve · Freehold · Ref BF-2182
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
100 m²
True net yield
4.0%
≈ $3,467/mo net after costs & tax
Brixfox Score 65 · B

Property details

Year built: 2024
Energy: A+
Condition: new-build

Description

Apartment w pool, garage in center This almost-new and exclusive T2 apartment offers a perfect combination of modern comfort and Mediterranean lifestyle. The home features two bedrooms and two bathrooms, including a primary bedroom with a private ensuite bathroom. The apartment boasts a bright open-plan layout connect

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$312/night
50% ($144)Brixfox estimate($312/night)200% ($574)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Yearly income
$27,450
Airbnb data$312/night · 50% occupancy
Rental income
$312/night · 50% occ.
$52,789
Running costs (20%)
Utilities, cleaning, maintenance
-$10,558
Income tax (10%)
Indonesian rental income tax
-$14,781
Property tax
Annual property tax
-$0
Net income
5.1% ROI
$27,450

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Airbnb Comp Analysis

No nearby Airbnb listings found

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

4.0%

on all-in cost of $600,189

Scenario
Pre-tax
After-tax
Owner-managed
6.9%
6.2%
Fully-managed
4.7%
4.0%
After-tax nets ~28% non-resident IRS on AL income (simplified regime). Yields are on the all-in acquisition cost, not the asking price.

Gross Yield

8.8%

Annual Revenue

$52,789

Income Tax / yr

$4,620

Payback

25 yrs

True All-In Cost
Asking price$538,043
IMT — transfer tax (non-resident 7.5%)$40,353
Stamp duty (0.8%)$4,304
Notary + registry$2,174
Legal$6,618
Furnishing + STR launch$8,696
All-in cost$600,189

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$3.2M$2.4M$1.6M$807K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $495K
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 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
$602K
+22%
Rental Income
+$134K
Total Position
$736K
+49%
8.3%/yr
Year 10
Capital Value
$733K
+48%
Rental Income
+$290K
Total Position
$1.0M
+107%
7.5%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$679K
Total Position
$1.8M
+256%
6.6%/yr
Year 30
Capital Value
$1.6M
+224%
Rental Income
+$1.2M
Total Position
$2.8M
+467%
6.0%/yr

Location

Tavira

Eastern Algarve, Approximate area

Loading Map...

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
Average
50% average occupancy
Nightly Rate
Strong
$287 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $287 — 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 50% — 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.
4.5%
$1,996/mo
40% occ.
5.9%
$2,661/mo
50% occ.
7.4%
$3,326/mo
current
60% occ.
8.9%
$3,990/mo

Inquire — direct to the agent

Your message goes straight to the listing agent. No middleman, no markup.

Your inquiry will be sent directly to the listing agent.

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Portugal may impact actual yields.

Asking price · Freehold
$538,043
4.0%
Net yield
View original listing
Source verified · Idealista.pt · listed 2 Jun 2026
Estimates, not financial advice. Yields modelled from real Airbnb data.