Detached house in Alcobaça e Vestiaria
Detached house in Alcobaça e Vestiaria — image 2Detached house in Alcobaça e Vestiaria — image 3Detached house in Alcobaça e Vestiaria — image 4Detached house in Alcobaça e Vestiaria — image 5
Grade A+villaluxury

Detached house in Alcobaça e Vestiaria

Alcobaça/São Martinho do Porto · Silver Coast ·

€979,000

Asking Price (EUR)

Net yield — free account

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

8.2%

True Gross Yield

53%

Occupancy

Projected Gross Revenue: €91,850/yr
Average Daily Rate: €472
+25.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has garden (+10%), Luxury finish (+8%) — combined adjustment capped at +25%
5-yr Capital Value: €1.1M
10-yr Capital Value: €1.3M
Brixfox Score: 94.9 / 100
Comparable Properties: 7
Data Confidence: 80%
Search Radius: 2 km

True Investment Cost

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

€1.1M

+14.8% over asking

Asking price€979,000
IMT — Property transfer tax (investment schedule)€58,740
IS — Stamp duty (0.8%)€7,832
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€14,685
Total acquisition costs€82,507
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.
€62,150
All-in investment (incl. renovation & furnishing)€1.1M

Gross yield (asking price)

9.4%

True gross yield (all-in)

8.2%

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: 4
Bathrooms: 3
Building: 326 m²
Land: 900 m²
Style: modern
Condition: excellent
Year Built: 2005
Energy Certificate: b-
Private Pool
garden

AL licence status unconfirmed

No AL licence is on record for this listing. The Silver Coast 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

stone-clad facade elementsmultiple balconies/terracesflat roof design

Score Breakdown

ROI
25
Visual Appeal
13.6
Ownership Security
13
Location
7.68
Land & Space
11.68
Rental Demand
5.33
Payback Speed
5
STR Suitability
4

Description

House T4 for sale.

Location

📍 39.5100°N, 9.1400°W

Approximate location — mapped to the centre of Alcobaça/São Martinho do Porto

· Alcobaça/São Martinho do Porto, Silver Coast, Portugal

Confirmed on the market 2 days ago.

Listed by Spazio via Idealista.pt

Price
€979,000
ReportInquire
4-bedroom freehold villa in Alcobaça/São Martinho do Porto — photo 1 of 5
Spazio
1 / 5
4-bedroom freehold villa in Alcobaça/São Martinho do Porto — photo 2 of 5
2 / 5
4-bedroom freehold villa in Alcobaça/São Martinho do Porto — photo 3 of 5
3 / 5
4-bedroom freehold villa in Alcobaça/São Martinho do Porto — photo 4 of 5
4 / 5
4-bedroom freehold villa in Alcobaça/São Martinho do Porto — photo 5 of 5
5 / 5

Detached house in Alcobaça e Vestiaria

Alcobaça/São Martinho do Porto · Silver Coast · Ref BF-135972Source · Spazio · listed 7 Sept 2026
Asking price
€979,000
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Portugal ownership, tax and letting rules

Bedrooms
4
Bathrooms
3
Built area
326 m²
Land
900 m²
Brixfox Score 95 · A+Financial analysis ↓

Unlock full financial data

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

Property details

Year built: 2005
Energy: b-
Condition: excellent
View: garden
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's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual 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.
Modelled from Airbnb listings we track across Alcobaça/São Martinho do Porto — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

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
€472
Expected booked rate (asking prices × measured booked factor)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€91,850
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· 8.4% of price, auto-calculated
€82,507
IMT (transfer tax, investment schedule)€58,740
Imposto de Selo (stamp duty)€7,832
Notary & registration€1,250
Legal fees€14,685
Renovation budget· Move-in ready. No renovation budgeted.
€
Furniture & STR launch· default ≈ €15,038/bedroom
€
All-in investment
€1,121,657
+14.6% 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
••%

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%4% · Alcobaça/São Martinho do Porto 5-yr avg — historical, not a forecast8%
Yield + value growth
••/yr
••% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Portugal ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Alcobaça/São Martinho do Porto · Silver Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Brixfox Score

95A
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
-20 pts occupancy33%••••••%
-10 pts occupancy43%••••••%
Expected53%••••••%
+10 pts occupancy63%••••••%

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
Payback15 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.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Portugal ownership, tax and letting rules
Included with Pro once its free trial ends

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

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

Source · Spazio

We email you a copy and check in a few days later that you heard back. 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 Silver Coast dataset has been live since June 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.