Detached house, N125, Monte Gordo, Vila Real de Santo António
Detached house, N125, Monte Gordo, Vila Real de Santo António — image 2Detached house, N125, Monte Gordo, Vila Real de Santo António — image 3Detached house, N125, Monte Gordo, Vila Real de Santo António — image 4Detached house, N125, Monte Gordo, Vila Real de Santo António — image 5
Grade C+villabudget

Detached house, N125, Monte Gordo, Vila Real de Santo António

VRSA/Monte Gordo · Eastern Algarve ·

€229,000

Asking Price (EUR)

1.5%

True Net Yield (Owner, all-in)

1.0%

True Net Yield (Managed, all-in)

2.2%

True Gross Yield

22%

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: €7,427/yr
Average Daily Rate: €91
-48.0% vs area baselineImage quality 4/10 (-9%), Dated style (-15%), No pool (-12%), Budget finish (-12%)
Payback Period: 38.5 years
5-yr Capital Value: €300,903
10-yr Capital Value: €366,094
Brixfox Score: 45 / 100
Comparable Properties: 5
Data Confidence: 71%
Search Radius: 2 km

True Investment Cost

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

€330,444

+44.3% over asking

Asking price€229,000
IMT — Property transfer tax (investment schedule)€7,027
IS — Stamp duty (0.8%)€1,832
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,435
Total acquisition costs€13,544
Renovation (est. €900/m² × 73 m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		€65,700
(€51,100–€80,300)
Furnishing & STR launch (3bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,200
All-in investment (incl. renovation & furnishing)€330,444

Gross yield (asking price)

3.2%

True gross yield (all-in)

2.2%

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: 3
Bathrooms: 1
Building: 73 m²
Land: 85 m²
Style: dated
Condition: needs-renovation
Year Built: 1997
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

tiled-facade-blue-gradient

Score Breakdown

ROI
10.7
Visual Appeal
6
Ownership Security
13
Location
7.2
Land & Space
2.91
Rental Demand
2.24
Payback Speed
0
STR Suitability
3

Description

Come and see this typical house in Monte Gordo, just 2 minutes from the beach. This house comprises: 3 Bedrooms: Living room: Kitchen: Bathroom: Balcony: The property needs renovation and is not ready to live in. The village is very well located, just 2 minutes from Monte Gordo beach and the boardwalk. If you are

Location

📍 37.1882°N, 7.4511°W

· VRSA/Monte Gordo, Algarve, Portugal

View on RE/MAX Four Seasons →Also on Idealista.pt
Idealista.pt
VRSA/Monte Gordo / Eastern Algarve

Detached house, N125, Monte Gordo, Vila Real de Santo António

Inventory
3 Beds
Bathrooms
1 Baths
Built Area
73 m²
Land Plot
85 m²
Tenure
Freehold
Yield Curve Status

Grade C+ investment — short-term rental yields 2.1% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score45
GradeC+
Brixfox Intelligence
45C+Moderate
Score Breakdown
ROI & Yield50%
Capital Growth47%
Risk Profile48%
Market Demand45%

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
+5.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$43K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.1%
$429/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
15 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
48.3 yr
Rental only

Property details

Year built: 1997
Energy: D
Condition: needs-renovation

Description

Come and see this typical house in Monte Gordo, just 2 minutes from the beach. This house comprises: 3 Bedrooms: Living room: Kitchen: Bathroom: Balcony: The property needs renovation and is not ready to live in. The village is very well located, just 2 minutes from Monte Gordo beach and the boardwalk. If you are

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$132/night
50% ($61)Brixfox estimate($132/night)200% ($242)
Occupancy
22%
10%Brixfox estimate(22%)100%

Short-Term Rental

Yearly income
$5,150
Airbnb data$132/night · 22% occupancy
Rental income
$132/night · 22% occ.
$10,741
Running costs (20%)
Utilities, cleaning, maintenance
-$2,148
Income tax (10%)
Indonesian rental income tax
-$3,008
Property tax
Annual property tax
-$436
Net income
2.1% ROI
$5,150

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$248,913
IMT (transfer tax, investment schedule)$7,638
Imposto de Selo (stamp duty)$1,991
Notary & registration$1,359
Legal / due diligence$3,734
Total acquisition costs$14,722
Renovation (~$978/m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		$71,413
($55,543–$87,283)
Furnishing & STR launch
3bd × $2,717 base + appliances, electronics, outdoor, licence, photography, linens.		$21,957
All-in investment$357,004

Gross yield (asking)

4.3%

True gross yield (all-in)

3.0%

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.

$1.1M$835K$557K$278K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $229K
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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$279K
+22%
Rental Income
+$25K
Total Position
$304K
+33%
5.8%/yr
Year 10
Capital Value
$339K
+48%
Rental Income
+$54K
Total Position
$393K
+72%
5.6%/yr
Year 20
Capital Value
$502K
+119%
Rental Income
+$127K
Total Position
$629K
+175%
5.2%/yr
Year 30
Capital Value
$743K
+224%
Rental Income
+$225K
Total Position
$968K
+323%
4.9%/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
Weak
2.1% annual return
Occupancy
Weak
22% average occupancy
Nightly Rate
Good
$121 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Weak
85 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.1% 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.
3.9%
$804/mo
40% occ.
5.2%
$1,084/mo
22% occ.
2.8%
$590/mo
current
32% occ.
4.2%
$870/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.