Semi-detached house, fuseta, Moncarapacho e Fuseta, Olhão
Semi-detached house, fuseta, Moncarapacho e Fuseta, Olhão — image 2Semi-detached house, fuseta, Moncarapacho e Fuseta, Olhão — image 3Semi-detached house, fuseta, Moncarapacho e Fuseta, Olhão — image 4Semi-detached house, fuseta, Moncarapacho e Fuseta, Olhão — image 5
Grade Bvillamid-range

Semi-detached house, fuseta, Moncarapacho e Fuseta, Olhão

Olhão · Eastern Algarve ·

€380,000

Asking Price (EUR)

3.1%

True Net Yield (Owner, all-in)

2.2%

True Net Yield (Managed, all-in)

4.8%

True Gross Yield

47%

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: €20,637/yr
Average Daily Rate: €120
-10.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), No pool (-12%)
Payback Period: 23.0 years
5-yr Capital Value: €499,314
10-yr Capital Value: €607,492
Brixfox Score: 56.6 / 100
Comparable Properties: 4
Data Confidence: 76%
Search Radius: 2 km

True Investment Cost

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

€432,965

+13.9% over asking

Asking price€380,000
IMT — Property transfer tax (investment schedule)€18,230
IS — Stamp duty (0.8%)€3,040
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,700
Total acquisition costs€28,220
Renovation (est. €55/m² × 59 m²)
Light touch-ups — paint, fixtures, deep clean.		€3,245
(€1,770–€4,720)
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€21,500
All-in investment (incl. renovation & furnishing)€432,965

Gross yield (asking price)

5.4%

True gross yield (all-in)

4.8%

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: 1
Bathrooms: 2
Building: 59 m²
Style: portuguese-traditional
Condition: good
Year Built: 1903
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

arched window framestraditional Portuguese facade colors

Score Breakdown

ROI
14.47
Visual Appeal
8.8
Ownership Security
13
Location
8.4
Land & Space
3.18
Rental Demand
4.72
Payback Speed
1
STR Suitability
3

Description

Character Townhouse with Rooftop Fuseta Algarve Renovated townhouse in Fuseta with vaulted ceilings, rooftop terrace and patio. Character home ideal for living or investment in the East Algarve. Step into a distinctive townhouse where heritage architecture meets contemporary living. Originally built in 1903 and caref

Location

📍 37.0519°N, 7.7465°W

· Olhão, Algarve, Portugal

View on ENGEL & VÖLKERS Faro-Tavira →Also on Idealista.pt
Idealista.pt
Olhão / Eastern Algarve

Semi-detached house, fuseta, Moncarapacho e Fuseta, Olhão

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

Grade B investment — short-term rental yields 3.6% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score57
GradeB
Brixfox Intelligence
57BStrong
Score Breakdown
ROI & Yield63%
Capital Growth60%
Risk Profile59%
Market Demand57%

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
+7.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$71K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.6%
$1,231/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
12 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
28.0 yr
Rental only

Property details

Year built: 1903
Energy: D
Condition: good

Description

Character Townhouse with Rooftop Fuseta Algarve Renovated townhouse in Fuseta with vaulted ceilings, rooftop terrace and patio. Character home ideal for living or investment in the East Algarve. Step into a distinctive townhouse where heritage architecture meets contemporary living. Originally built in 1903 and caref

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$173/night
50% ($80)Brixfox estimate($173/night)200% ($319)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Yearly income
$14,777
Airbnb data$173/night · 47% occupancy
Rental income
$173/night · 47% occ.
$29,808
Running costs (20%)
Utilities, cleaning, maintenance
-$5,962
Income tax (10%)
Indonesian rental income tax
-$8,346
Property tax
Annual property tax
-$723
Net income
3.6% ROI
$14,777

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$413,043
IMT (transfer tax, investment schedule)$19,815
Imposto de Selo (stamp duty)$3,304
Notary & registration$1,359
Legal / due diligence$6,196
Total acquisition costs$30,674
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$3,527
($1,924–$5,130)
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$21,196
All-in investment$468,440

Gross yield (asking)

7.2%

True gross yield (all-in)

6.4%

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 Olhão.

$2.2M$1.6M$1.1M$540K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $380K
Capital appreciation
Property value growing at +4%/yr based on Olhão 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 21: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$462K
+22%
Rental Income
+$72K
Total Position
$535K
+41%
7.1%/yr
Year 10
Capital Value
$562K
+48%
Rental Income
+$156K
Total Position
$718K
+89%
6.6%/yr
Year 20
Capital Value
$833K
+119%
Rental Income
+$365K
Total Position
$1.2M
+215%
5.9%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$647K
Total Position
$1.9M
+395%
5.5%/yr

Location

Olhão

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
3.6% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Good
$159 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

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.6% 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.
3.0%
$1,046/mo
40% occ.
4.1%
$1,414/mo
47% occ.
4.9%
$1,678/mo
current
57% occ.
5.9%
$2,047/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.