T2 flat in Rua Dom Jerónimo Osório, 16, Conceição e Cabanas de Tavira, Tavira
T2 flat in Rua Dom Jerónimo Osório, 16, Conceição e Cabanas de Tavira, Tavira — image 2T2 flat in Rua Dom Jerónimo Osório, 16, Conceição e Cabanas de Tavira, Tavira — image 3T2 flat in Rua Dom Jerónimo Osório, 16, Conceição e Cabanas de Tavira, Tavira — image 4T2 flat in Rua Dom Jerónimo Osório, 16, Conceição e Cabanas de Tavira, Tavira — image 5
Grade Bapartmentmid-range

T2 flat in Rua Dom Jerónimo Osório, 16, Conceição e Cabanas de Tavira, Tavira

Tavira · Eastern Algarve ·

€325,000

Asking Price (EUR)

4.0%

True Net Yield (Owner, all-in)

2.8%

True Net Yield (Managed, all-in)

6.2%

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: €23,439/yr
Average Daily Rate: €175
-3.0% vs area baselineImage quality 6/10 (-3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 17.3 years
5-yr Capital Value: €427,045
10-yr Capital Value: €519,566
Brixfox Score: 61.9 / 100
Comparable Properties: 60
Data Confidence: 93%
Search Radius: 2 km

True Investment Cost

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

€377,740

+16.2% over asking

Asking price€325,000
IMT — Property transfer tax (investment schedule)€13,830
IS — Stamp duty (0.8%)€2,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,875
Total acquisition costs€22,555
Renovation (est. €55/m² × 97 m²)
Light touch-ups — paint, fixtures, deep clean.		€5,335
(€2,910–€7,760)
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)€377,740

Gross yield (asking price)

7.2%

True gross yield (all-in)

6.2%

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: 97 m²
Style: contemporary
Condition: good
Energy Certificate: C

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
16.65
Visual Appeal
9.8
Ownership Security
13
Location
9.84
Land & Space
3.94
Rental Demand
3.66
Payback Speed
2
STR Suitability
3

Description

2-bedroom apartment located in the prestigious Royal Cabanas Golf condominium, in Conceição de Tavira, one of the most desirable areas in the Eastern Algarve. Set within a private development with a swimming pool, landscaped gardens, and elevator, this first-floor property stands out for its comfort, functionality, and

Location

📍 37.1446°N, 7.6086°W

· Tavira, Algarve, Portugal

View on ANA CABRITA UNIPESSOAL LDA →Also on Idealista.pt
Idealista.pt
Tavira / Eastern Algarve

T2 flat in Rua Dom Jerónimo Osório, 16, Conceição e Cabanas de Tavira, Tavira

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

Grade B investment — short-term rental yields 4.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score62
GradeB
Brixfox Intelligence
62BStrong
Score Breakdown
ROI & Yield68%
Capital Growth65%
Risk Profile64%
Market Demand62%

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
+9.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$70K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.8%
$1,415/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
20.8 yr
Rental only

Property details

Energy: C
Condition: good

Description

2-bedroom apartment located in the prestigious Royal Cabanas Golf condominium, in Conceição de Tavira, one of the most desirable areas in the Eastern Algarve. Set within a private development with a swimming pool, landscaped gardens, and elevator, this first-floor property stands out for its comfort, functionality, and

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$253/night
50% ($117)Brixfox estimate($253/night)200% ($466)
Occupancy
37%
10%Brixfox estimate(37%)100%

Short-Term Rental

Yearly income
$16,985
Airbnb data$253/night · 37% occupancy
Rental income
$253/night · 37% occ.
$33,852
Running costs (20%)
Utilities, cleaning, maintenance
-$6,770
Income tax (10%)
Indonesian rental income tax
-$9,479
Property tax
Annual property tax
-$618
Net income
4.8% ROI
$16,985

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$353,261
IMT (transfer tax, investment schedule)$15,033
Imposto de Selo (stamp duty)$2,826
Notary & registration$1,359
Legal / due diligence$5,299
Total acquisition costs$24,516
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$5,799
($3,163–$8,435)
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$27,011
All-in investment$410,587

Gross yield (asking)

9.6%

True gross yield (all-in)

8.2%

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.

$2.1M$1.6M$1.0M$517K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $325K
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 17: 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
$395K
+22%
Rental Income
+$83K
Total Position
$478K
+47%
8.0%/yr
Year 10
Capital Value
$481K
+48%
Rental Income
+$179K
Total Position
$660K
+103%
7.3%/yr
Year 20
Capital Value
$712K
+119%
Rental Income
+$420K
Total Position
$1.1M
+248%
6.4%/yr
Year 30
Capital Value
$1.1M
+224%
Rental Income
+$743K
Total Position
$1.8M
+453%
5.9%/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
Average
4.8% annual return
Occupancy
Weak
37% average occupancy
Nightly Rate
Strong
$233 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $233 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.8% is near 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.
5.3%
$1,567/mo
40% occ.
7.2%
$2,106/mo
37% occ.
6.5%
$1,923/mo
current
47% occ.
8.4%
$2,462/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.