Detached house in Largo da República, Nn, Serra - Barragem do Arade, Silves
Detached house in Largo da República, Nn, Serra - Barragem do Arade, Silves — image 2Detached house in Largo da República, Nn, Serra - Barragem do Arade, Silves — image 3Detached house in Largo da República, Nn, Serra - Barragem do Arade, Silves — image 4Detached house in Largo da República, Nn, Serra - Barragem do Arade, Silves — image 5
Grade C+villaluxury

Detached house in Largo da República, Nn, Serra - Barragem do Arade, Silves

Silves · Central Algarve ·

€674,999

Asking Price (EUR)

1.1%

True Net Yield (Owner, all-in)

0.7%

True Net Yield (Managed, all-in)

1.6%

True Gross Yield

20%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2 months ago and is currently at 17% 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: €12,741/yr
Average Daily Rate: €178
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 66.0 years
5-yr Capital Value: €886,939
10-yr Capital Value: €1.1M
Brixfox Score: 54.6 / 100
Comparable Properties: 3
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.

€776,724

+15.1% over asking

Asking price€674,999
IMT — Property transfer tax (investment schedule)€40,500
IS — Stamp duty (0.8%)€5,400
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€10,125
Total acquisition costs€57,275
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€44,450
All-in investment (incl. renovation & furnishing)€776,724

Gross yield (asking price)

1.9%

True gross yield (all-in)

1.6%

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: 1
Building: 80 m²
Style: modern
Condition: new-build
Energy Certificate: A+
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity poolfloor-to-ceiling glass wallsgreen roofintegrated outdoor living spacesminimalist aesthetic

Score Breakdown

ROI
9.19
Visual Appeal
16.6
Ownership Security
13
Location
7.2
Land & Space
3.6
Rental Demand
1.97
Payback Speed
0
STR Suitability
3

Description

Discover the new development in the Algarve, where life takes on a new meaning! With 154 modern residences, each with its own private pool, this is the perfect place for those seeking comfort, style, and a diverse living experience. Choose from two to four-bedroom options, all designed to maximize natural light with f

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

View on Golden Properties →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

Detached house in Largo da República, Nn, Serra - Barragem do Arade, Silves

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

Grade C+ investment — short-term rental yields 1.1% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score55
GradeC+
Brixfox Intelligence
55C+Moderate
Score Breakdown
ROI & Yield61%
Capital Growth58%
Risk Profile57%
Market Demand55%

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
+4.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$127K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.1%
$693/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
17 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
88.2 yr
Rental only

Property details

Energy: A+
Condition: new-build

Description

Discover the new development in the Algarve, where life takes on a new meaning! With 154 modern residences, each with its own private pool, this is the perfect place for those seeking comfort, style, and a diverse living experience. Choose from two to four-bedroom options, all designed to maximize natural light with f

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$257/night
50% ($118)Brixfox estimate($257/night)200% ($474)
Occupancy
20%
10%Brixfox estimate(20%)100%

Short-Term Rental

Yearly income
$8,317
Airbnb data$257/night · 20% occupancy
Rental income
$257/night · 20% occ.
$18,464
Running costs (20%)
Utilities, cleaning, maintenance
-$3,693
Income tax (10%)
Indonesian rental income tax
-$5,170
Property tax
Annual property tax
-$1,284
Net income
1.1% ROI
$8,317

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$733,695
IMT (transfer tax, investment schedule)$44,022
Imposto de Selo (stamp duty)$5,870
Notary & registration$1,359
Legal / due diligence$11,005
Total acquisition costs$62,255
RenovationMove-in ready
Furnishing & STR launch
2bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$46,141
All-in investment$842,091

Gross yield (asking)

2.5%

True gross yield (all-in)

2.2%

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 Silves.

$2.9M$2.2M$1.5M$734K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $675K
Capital appreciation
Property value growing at +4%/yr based on Silves 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.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$821K
+22%
Rental Income
+$41K
Total Position
$862K
+28%
5.0%/yr
Year 10
Capital Value
$999K
+48%
Rental Income
+$88K
Total Position
$1.1M
+61%
4.9%/yr
Year 20
Capital Value
$1.5M
+119%
Rental Income
+$206K
Total Position
$1.7M
+150%
4.7%/yr
Year 30
Capital Value
$2.2M
+224%
Rental Income
+$364K
Total Position
$2.6M
+278%
4.5%/yr

Location

Silves

Central 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
Weak
1.1% annual return
Occupancy
Weak
20% average occupancy
Nightly Rate
Strong
$237 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $237 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.1% is below 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.
2.5%
$1,537/mo
40% occ.
3.4%
$2,085/mo
20% occ.
1.6%
$970/mo
current
30% occ.
2.5%
$1,518/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.