Estate in Torrão
Estate in Torrão — image 2Estate in Torrão — image 3Estate in Torrão — image 4Estate in Torrão — image 5
Grade C+villamid-range

Estate in Torrão

Comporta/Melides · Lisbon Coast ·

€3.5M

Asking Price (EUR)

Net yield — free account

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

0.3%

True Gross Yield

56%

Occupancy

Projected Gross Revenue: €31,160/yr
Average Daily Rate: €151
-8.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), No pool (-20%), Has countryside (+10%)
5-yr Capital Value: €4.0M
10-yr Capital Value: €4.6M
Brixfox Score: 55 / 100
Comparable Properties: 7
Data Confidence: 66%
Search Radius: 6 km

True Investment Cost

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

€9.3M

+169.9% over asking

Asking price€3.5M
IMT — Property transfer tax (investment schedule)€258,750
IS — Stamp duty (0.8%)€27,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€51,750
Total acquisition costs€339,350
Renovation (est. €55/m² × 99999 m²)
Light touch-ups — paint, fixtures, deep clean.
€5.5M
(€3.0M–€8.0M)
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)€9.3M

Gross yield (asking price)

0.9%

True gross yield (all-in)

0.3%

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: 1
Building: 99999 m²
Style: portuguese-traditional
Condition: good
countryside

AL licence status unconfirmed

No AL licence is on record for this listing. The Lisbon 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

expansive natural landscapeagricultural fieldsdirt roads

Score Breakdown

ROI
0
Visual Appeal
8.8
Ownership Security
13
Location
11.04
Land & Space
6
Rental Demand
5.65
Payback Speed
1
STR Suitability
4

Description

Set in the serenity of the Alentejo, this magnificent 298-hectare estate is located in Alcácer do Sal, just ten minutes from the city center and forty minutes from the stunning region of Comporta. A natural haven full of cork oaks and pine trees, it offers a unique landscape and an incomparable atmosphere of tranquilli

Location

📍 38.3800°N, 8.7900°W

Approximate location — mapped to the centre of Comporta/Melides

· Comporta/Melides, Lisbon Coast, Portugal

Confirmed on the market yesterday.

Listed by Sotheby's Realty Lisboa Oriental via Idealista.pt

Price
€3,450,000
ReportInquire
1-bedroom freehold villa in Comporta/Melides — photo 1 of 5
Idealista.pt
1 / 5
1-bedroom freehold villa in Comporta/Melides — photo 2 of 5
2 / 5
1-bedroom freehold villa in Comporta/Melides — photo 3 of 5
3 / 5
1-bedroom freehold villa in Comporta/Melides — photo 4 of 5
4 / 5
1-bedroom freehold villa in Comporta/Melides — photo 5 of 5
5 / 5

Estate in Torrão

Comporta/Melides · Lisbon Coast · Ref BF-138251Source · Idealista.pt · listed 7 Sept 2026
Asking price
€3,450,000
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
1
Bathrooms
1
Built area
99999 m²
Brixfox Score 55 · C+Financial analysis ↓

Unlock full financial data

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

Property details

Condition: good
View: countryside

Description

Set in the serenity of the Alentejo, this magnificent 298-hectare estate is located in Alcácer do Sal, just ten minutes from the city center and forty minutes from the stunning region of Comporta. A natural haven full of cork oaks and pine trees, it offers a unique landscape and an incomparable atmosphere of tranquilli

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 Comporta/Melides — 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
€151
Expected booked rate (asking prices × measured booked factor)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€31,160
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· 9.8% of price, auto-calculated
€339,350
IMT (transfer tax, investment schedule)€258,750
Imposto de Selo (stamp duty)€27,600
Notary & registration€1,250
Legal fees€51,750
Renovation budget· Light touch-ups — paint, fixtures, deep clean.
€
Furniture & STR launch· default ≈ €19,500/bedroom
€
All-in investment
€9,308,795
+169.8% 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% · Comporta/Melides 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

Comporta/Melides · Lisbon Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Brixfox Score

55C
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 occupancy36%••••••%
-10 pts occupancy46%••••••%
Expected56%••••••%
+10 pts occupancy66%••••••%

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
Payback155.4 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 · Idealista.pt

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 Lisbon Coast dataset has been live since April 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.