Terraced house in Centro, Vila Nova de Cacela
Terraced house in Centro, Vila Nova de Cacela — image 2Terraced house in Centro, Vila Nova de Cacela — image 3Terraced house in Centro, Vila Nova de Cacela — image 4Terraced house in Centro, Vila Nova de Cacela — image 5
Grade Cvillamid-range

Terraced house in Centro, Vila Nova de Cacela

VRSA/Monte Gordo · Eastern Algarve ·

€367,500

Asking Price (EUR)

Net yield — free account

True Net Yield (after-tax, all-in)

4.7%

True Gross Yield

36%

Occupancy

Projected Gross Revenue: €20,130/yr
Average Daily Rate: 154
+12.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), Has pool (0%), Has pool (+10%)
5-yr Capital Value: €426,033
10-yr Capital Value: €493,889
Brixfox Score: 54.8 / 100
Comparable Properties: 9
Data Confidence: 77%
Search Radius: 2 km

True Investment Cost

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

€430,293

+17.1% over asking

Asking price€367,500
IMT — Property transfer tax (investment schedule)€16,700
IS — Stamp duty (0.8%)€2,940
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,513
Total acquisition costs€26,403
Renovation (est. €55/m² × 128)
Light touch-ups — paint, fixtures, deep clean.
€7,040
(€3,840€10,240)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.
€29,350
All-in investment (incl. renovation & furnishing)€430,293

Gross yield (asking price)

5.5%

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: 2
Bathrooms: 3
Building: 128
Style: portuguese-traditional
Condition: good
Energy Certificate: D
Private Pool
pool

AL licence status unconfirmed

No AL licence is on record for this listing. The Algarve has no containment zones, so a new AL registration is normally obtainable — verify with the local câmara municipal before counting on STR income.

Design Features

communal pooltraditional Portuguese architecture with yellow trimprivate balcony

Score Breakdown

ROI
7.04
Visual Appeal
8.8
Ownership Security
13
Location
8.4
Land & Space
4.56
Rental Demand
3.57
Payback Speed
0
STR Suitability
4

Description

2 Bedroom Villa with Box, Pool and Garden - Private Condominium Discover this elegant 2 bedroom townhouse, inserted in the prestigious and quiet **Fonte Santa Condominium**, in Vila Real de Santo António, where comfort, privacy and quality of life are in perfect harmony. With a privileged location, close to renowned

Location

📍 37.1741°N, 7.5489°W

· VRSA/Monte Gordo, Algarve, Portugal

Confirmed on the market 3 days ago.

Listed by Villas Tavira via Idealista.pt
2-bedroom freehold villa in VRSA/Monte Gordo — photo 1 of 5
Idealista.pt
1 / 5
2-bedroom freehold villa in VRSA/Monte Gordo — photo 2 of 5
2 / 5
2-bedroom freehold villa in VRSA/Monte Gordo — photo 3 of 5
3 / 5
2-bedroom freehold villa in VRSA/Monte Gordo — photo 4 of 5
4 / 5
2-bedroom freehold villa in VRSA/Monte Gordo — photo 5 of 5
5 / 5

Terraced house in Centro, Vila Nova de Cacela

VRSA/Monte Gordo · Eastern Algarve · Ref BF-124643Source · Idealista.pt · listed 1 Sept 2026
Asking price
€367,500
Bedrooms
2
Bathrooms
3
Built area
128 m²
Brixfox Score 55 · CFinancial analysis ↓

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

Property details

Energy: D
Condition: good
View: pool

Description

2 Bedroom Villa with Box, Pool and Garden - Private Condominium Discover this elegant 2 bedroom townhouse, inserted in the prestigious and quiet **Fonte Santa Condominium**, in Vila Real de Santo António, where comfort, privacy and quality of life are in perfect harmony. With a privileged location, close to renowned

Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager whose commission includes the OTA/channel listing (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission but pays the OTA host fee, staff/local operations and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
Gross yield · all-in basis
Before tax in your home country and financing costs. Estimates, not financial advice.

Found on Airbnb

This exact villa, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified
2 bed house / private patio / shared swimming pool
View on Airbnb
Match

2 bed house / private patio / shared swimming pool

20%booked
5.0rating
14reviews
$164per night
View on Airbnb

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 20% of nights at an average of $164/night. This is observed performance for this property — not an estimate from comparables. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR and revenue are the expected BOOKED figures — nearby asking prices corrected by our measured asking-to-booked factor (Portugal's calendar dataset is young, so this is a conservative estimate). Occupancy is the seasonality-adjusted full-year rate. The comp cards below show raw asking prices.
Expected ADR
€154
Expected booked rate (asking prices × measured booked factor)
Expected occupancy
36%
Full-year estimate, market-calibrated
Projected annual revenue
€20,130
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$
Seasonal occupancy pattern
Peak Aug +50% · Low Dec -41%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
Acquisition costs· 7.2% of price, auto-calculated
€26,403
IMT (transfer tax, investment schedule)€16,700
Imposto de Selo (stamp duty)€2,940
Notary & registration€1,250
Legal fees€5,513
Renovation budget· Light touch-ups — paint, fixtures, deep clean.
Furniture & STR launch· default ≈ €13,675/bedroom
All-in investment
€428,293
+16.5% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
••••
Management fee
% of revenue••••
OTA / channel fees
% of revenue••••
Staff & local operations
% of revenue••••
Cleaning (net of guest fees)
% of revenue••••
Utilities, insurance & consumables
% of revenue••••
Lodging / tourist tax
% of revenue••••
Maintenance reserve
% of price••••
Annual property tax
% of price••••
Local income tax
% of revenue••••
Net operating income
••••
Net yield on all-in investment
••%

Total return, if prices move

Net yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%3.5% · VRSA/Monte Gordo 5-yr avg — historical, not a forecast8%
Indicative total return
••/yr
••% net yield + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

VRSA/Monte Gordo · Eastern Algarve

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

55C
Location••••
•••• •••• ••••
Rental Yield••••
•••• •••• ••••
Occupancy••••
•••• •••• ••••
Nightly Rate••••
•••• •••• ••••
Visual Appeal••••
•••• •••• ••••
Size & Space••••
•••• •••• ••••
AL Licence••••
•••• •••• ••••
Tenure••••
•••• •••• ••••

Upgrade to Pro to see the full scorecard analysis.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-6 pts occupancy30%••••••%
+4 pts occupancy40%••••••%
Expected36%••••••%
+10 pts occupancy46%••••••%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost · upgrade to Pro to stress-test this yield

TenureFreeholdno lease decay · no amortisation
Payback25.6 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Inquire

Take the numbers with you, or talk to the agent

Interested in this property?

Your inquiry goes directly to the listing agent — with your Brixfox analysis attached, so you arrive as a qualified buyer, not a cold email. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Idealista.pt

We forward your message and analysis to the listing agency and keep a copy to follow up. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use Brixfox Intelligence rental data from live Airbnb calendar tracking — the Algarve dataset has been live since March 2026, seasonality-adjusted to a full-year estimate with a conservative calibration while it matures. Operating costs are modelled per line (management, channel fees, cleaning, utilities, IMI, maintenance, insurance). After-tax yields deduct non-resident IRS on AL income under the simplified regime (~8.75% of gross); buyer-side IMT and stamp duty are included in the all-in cost basis. Market factors in Portugal may impact actual yields.