Detached house in Porto de Mós, Lagos Cidade, Lagos
Detached house in Porto de Mós, Lagos Cidade, Lagos — image 2Detached house in Porto de Mós, Lagos Cidade, Lagos — image 3Detached house in Porto de Mós, Lagos Cidade, Lagos — image 4Detached house in Porto de Mós, Lagos Cidade, Lagos — image 5
Grade Avillaluxury

Detached house in Porto de Mós, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€2.5M

Asking Price (EUR)

5.1%

True Net Yield (Owner, all-in)

3.6%

True Net Yield (Managed, all-in)

7.9%

True Gross Yield

67%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 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: €222,328/yr
Average Daily Rate: €913
Payback Period: 12.4 years
5-yr Capital Value: €3.3M
10-yr Capital Value: €4.0M
Brixfox Score: 77.2 / 100
Comparable Properties: 8
Data Confidence: 66%
Search Radius: 4 km

True Investment Cost

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

€2.8M

+12.7% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€187,500
IS — Stamp duty (0.8%)€20,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€37,500
Total acquisition costs€246,250
Renovation€0 — move-in ready
Furnishing & STR launch (5bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€71,000
All-in investment (incl. renovation & furnishing)€2.8M

Gross yield (asking price)

8.9%

True gross yield (all-in)

7.9%

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: 5
Building: 300 m²
Land: 1700 m²
Style: contemporary
Condition: new-build
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop baroutdoor kitchen with BBQpergola-covered parkingglass balcony railings

Score Breakdown

ROI
20.2
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
7.57
Payback Speed
3
STR Suitability
3

Description

REF. TMP013, Contemporary 5-Bedroom Villa with Sea View – Porto de Mós, Lagos A distinctive villa where contemporary architecture and location exist in perfect harmony. Located in Porto de Mós, one of the most exclusive residential areas in the city of Lagos, this high-end property stands out for its panoramic sea vie

Location

📍 37.0896°N, 8.6896°W

· Lagos, Algarve, Portugal

View on The Magnólia Properties →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house in Porto de Mós, Lagos Cidade, Lagos

Inventory
5 Beds
Bathrooms
5 Baths
Built Area
300 m²
Land Plot
1700 m²
Tenure
Freehold
Yield Curve Status

Grade A investment — short-term rental yields 6.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score77
GradeA
Brixfox Intelligence
77AExcellent
Score Breakdown
ROI & Yield85%
Capital Growth81%
Risk Profile78%
Market Demand77%

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
+12.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$691K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
6.8%
$15,391/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
14.7 yr
Rental only

Property details

Energy: B
Condition: new-build

Description

REF. TMP013, Contemporary 5-Bedroom Villa with Sea View – Porto de Mós, Lagos A distinctive villa where contemporary architecture and location exist in perfect harmony. Located in Porto de Mós, one of the most exclusive residential areas in the city of Lagos, this high-end property stands out for its panoramic sea vie

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,319/night
50% ($607)Brixfox estimate($1,319/night)200% ($2428)
Occupancy
76%
10%Brixfox estimate(76%)100%

Short-Term Rental

Yearly income
$184,697
Airbnb data$1,319/night · 76% occupancy
Rental income
$1,319/night · 76% occ.
$364,332
Running costs (20%)
Utilities, cleaning, maintenance
-$72,866
Income tax (10%)
Indonesian rental income tax
-$102,013
Property tax
Annual property tax
-$4,755
Net income
6.8% ROI
$184,697

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$2,717,391
IMT (transfer tax, investment schedule)$203,804
Imposto de Selo (stamp duty)$21,739
Notary & registration$1,359
Legal / due diligence$40,761
Total acquisition costs$267,663
RenovationMove-in ready
Furnishing & STR launch
5bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$75,000
All-in investment$3,060,054

Gross yield (asking)

13.4%

True gross yield (all-in)

11.9%

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 Lagos.

$18.6M$14.0M$9.3M$4.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.5M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.0M
+22%
Rental Income
+$902K
Total Position
$3.9M
+58%
9.5%/yr
Year 10
Capital Value
$3.7M
+48%
Rental Income
+$1.9M
Total Position
$5.6M
+126%
8.5%/yr
Year 20
Capital Value
$5.5M
+119%
Rental Income
+$4.6M
Total Position
$10.0M
+302%
7.2%/yr
Year 30
Capital Value
$8.1M
+224%
Rental Income
+$8.1M
Total Position
$16.2M
+548%
6.4%/yr

Location

Lagos

Western 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
Good
6.8% annual return
Occupancy
Strong
76% average occupancy
Nightly Rate
Strong
$1214 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
1700 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Strong occupancy at 76% — consistent booking demand
Premium nightly rate of $1214 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

56% occ.
6.7%
$15,238/mo
66% occ.
8.0%
$18,047/mo
76% occ.
9.2%
$20,856/mo
current
86% occ.
10.5%
$23,666/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.