Terraced house in Urbanização Rias Parque Nn, Vila Real de Santo António
Terraced house in Urbanização Rias Parque Nn, Vila Real de Santo António — image 2Terraced house in Urbanização Rias Parque Nn, Vila Real de Santo António — image 3Terraced house in Urbanização Rias Parque Nn, Vila Real de Santo António — image 4Terraced house in Urbanização Rias Parque Nn, Vila Real de Santo António — image 5
Grade B+villamid-range

Terraced house in Urbanização Rias Parque Nn, Vila Real de Santo António

VRSA/Monte Gordo · Eastern Algarve ·

€540,000

Asking Price (EUR)

6.9%

True Net Yield (Owner, all-in)

4.8%

True Net Yield (Managed, all-in)

10.7%

True Gross Yield

25%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.7 months ago and is currently at 14% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €68,724/yr
Average Daily Rate: €756
-3.0% vs area baselineImage quality 6/10 (-3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 10.1 years
5-yr Capital Value: €742,402
10-yr Capital Value: €903,245
Brixfox Score: 65.7 / 100
Comparable Properties: 8
Data Confidence: 61%
Search Radius: 6 km

True Investment Cost

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

€643,935

+19.2% over asking

Asking price€540,000
IMT — Property transfer tax (investment schedule)€31,030
IS — Stamp duty (0.8%)€4,320
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,100
Total acquisition costs€44,700
Renovation (est. €55/m² × 297 m²)
Light touch-ups — paint, fixtures, deep clean.		€16,335
(€8,910–€23,760)
Furnishing & STR launch (5bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,900
All-in investment (incl. renovation & furnishing)€643,935

Gross yield (asking price)

12.7%

True gross yield (all-in)

10.7%

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: 5
Bathrooms: 3
Building: 297 m²
Land: 150 m²
Style: contemporary
Condition: good
Year Built: 2008
Energy Certificate: C

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

tiled patiobalcony with railingspotted plants

Score Breakdown

ROI
22.98
Visual Appeal
8.8
Ownership Security
13
Location
8.4
Land & Space
3.07
Rental Demand
2.49
Payback Speed
4
STR Suitability
3

Description

Positioned in one of the quietest areas of Vila Real de Santo António, a short stroll from the city center, this immaculate villa consists of 5 bedrooms (one of them interior) and 3 bathrooms, providing a lifestyle of privacy, sophistication and style. Built in 2008, with excellent quality materials. The house consis

Location

📍 37.1940°N, 7.4500°W

· VRSA/Monte Gordo, Algarve, Portugal

View on Pombalina Real Estate - Ana Cavaco, Unipessoal, Lda. →Also on Idealista.pt
Idealista.pt
VRSA/Monte Gordo / Eastern Algarve

Terraced house in Urbanização Rias Parque Nn, Vila Real de Santo António

Inventory
5 Beds
Bathrooms
3 Baths
Built Area
297 m²
Land Plot
150 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 8.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+12.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$101K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
8.8%
$4,281/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
11.4 yr
Rental only

Property details

Year built: 2008
Energy: C
Condition: good

Description

Positioned in one of the quietest areas of Vila Real de Santo António, a short stroll from the city center, this immaculate villa consists of 5 bedrooms (one of them interior) and 3 bathrooms, providing a lifestyle of privacy, sophistication and style. Built in 2008, with excellent quality materials. The house consis

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,109/night
50% ($510)Brixfox estimate($1,109/night)200% ($2040)
Occupancy
25%
10%Brixfox estimate(25%)100%

Short-Term Rental

Yearly income
$51,375
Airbnb data$1,109/night · 25% occupancy
Rental income
$1,109/night · 25% occ.
$100,773
Running costs (20%)
Utilities, cleaning, maintenance
-$20,155
Income tax (10%)
Indonesian rental income tax
-$28,216
Property tax
Annual property tax
-$1,027
Net income
8.8% ROI
$51,375

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$586,957
IMT (transfer tax, investment schedule)$33,728
Imposto de Selo (stamp duty)$4,696
Notary & registration$1,359
Legal / due diligence$8,804
Total acquisition costs$48,587
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$17,755
($9,685–$25,826)
Furnishing & STR launch
5bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$44,457
All-in investment$697,755

Gross yield (asking)

17.2%

True gross yield (all-in)

14.4%

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 VRSA/Monte Gordo.

$4.6M$3.5M$2.3M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $540K
Capital appreciation
Property value growing at +4%/yr based on VRSA/Monte Gordo 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 10: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$657K
+22%
Rental Income
+$251K
Total Position
$908K
+68%
11.0%/yr
Year 10
Capital Value
$799K
+48%
Rental Income
+$542K
Total Position
$1.3M
+148%
9.5%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$1.3M
Total Position
$2.5M
+354%
7.9%/yr
Year 30
Capital Value
$1.8M
+224%
Rental Income
+$2.2M
Total Position
$4.0M
+641%
6.9%/yr

Location

VRSA/Monte Gordo

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
Strong
8.8% annual return
Occupancy
Weak
25% average occupancy
Nightly Rate
Strong
$1020 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
150 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.8% — outperforms most villas in this market
Premium nightly rate of $1020 — 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 25% — 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.
14.3%
$6,997/mo
40% occ.
19.1%
$9,357/mo
25% occ.
11.8%
$5,793/mo
current
35% occ.
16.7%
$8,153/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.