T2 flat in Praia Dona Ana, Lagos Cidade, Lagos
T2 flat in Praia Dona Ana, Lagos Cidade, Lagos — image 2T2 flat in Praia Dona Ana, Lagos Cidade, Lagos — image 3T2 flat in Praia Dona Ana, Lagos Cidade, Lagos — image 4T2 flat in Praia Dona Ana, Lagos Cidade, Lagos — image 5
Grade Aapartmentluxury

T2 flat in Praia Dona Ana, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€665,000

Asking Price (EUR)

5.9%

True Net Yield (Owner, all-in)

4.1%

True Net Yield (Managed, all-in)

9.0%

True Gross Yield

65%

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: €68,985/yr
Average Daily Rate: €291
Payback Period: 12.0 years
5-yr Capital Value: €873,800
10-yr Capital Value: €1.1M
Brixfox Score: 76.8 / 100
Comparable Properties: 94
Data Confidence: 97%
Search Radius: 2 km

True Investment Cost

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

€763,895

+14.9% over asking

Asking price€665,000
IMT — Property transfer tax (investment schedule)€39,900
IS — Stamp duty (0.8%)€5,320
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,975
Total acquisition costs€56,445
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,450
All-in investment (incl. renovation & furnishing)€763,895

Gross yield (asking price)

10.4%

True gross yield (all-in)

9.0%

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: 2
Building: 183 m²
Style: contemporary
Condition: new-build
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

curved architectural lineslarge glass windowsrooftop terrace with sea viewintegrated landscaping

Score Breakdown

ROI
20.57
Visual Appeal
14.6
Ownership Security
13
Location
10.44
Land & Space
5.66
Rental Demand
6.5
Payback Speed
3
STR Suitability
3

Description

Fantastic T2 apartment located in an exclusive residential development in Lagos (Algarve) that combines contemporary design and maximum comfort for a superior quality of life. Condomínio Trindade is a bold architectural project, conceived by the renowned architect Vítor Vilhena, which stands out for its modern aesthet

Location

📍 37.0937°N, 8.6732°W

· Lagos, Algarve, Portugal

View on Influência Imobiliária →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

T2 flat in Praia Dona Ana, Lagos Cidade, Lagos

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

Grade A investment — short-term rental yields 7.0% 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
+12.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$184K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.0%
$4,216/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
14.3 yr
Rental only

Property details

Energy: A
Condition: new-build

Description

Fantastic T2 apartment located in an exclusive residential development in Lagos (Algarve) that combines contemporary design and maximum comfort for a superior quality of life. Condomínio Trindade is a bold architectural project, conceived by the renowned architect Vítor Vilhena, which stands out for its modern aesthet

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$420/night
50% ($193)Brixfox estimate($420/night)200% ($773)
Occupancy
65%
10%Brixfox estimate(65%)100%

Short-Term Rental

Yearly income
$50,592
Airbnb data$420/night · 65% occupancy
Rental income
$420/night · 65% occ.
$99,725
Running costs (20%)
Utilities, cleaning, maintenance
-$19,945
Income tax (10%)
Indonesian rental income tax
-$27,923
Property tax
Annual property tax
-$1,265
Net income
7.0% ROI
$50,592

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$722,826
IMT (transfer tax, investment schedule)$43,370
Imposto de Selo (stamp duty)$5,783
Notary & registration$1,359
Legal / due diligence$10,842
Total acquisition costs$61,353
RenovationMove-in ready
Furnishing & STR launch
2bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$46,141
All-in investment$830,321

Gross yield (asking)

13.8%

True gross yield (all-in)

12.0%

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 Lagos.

$5.0M$3.8M$2.5M$1.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $665K
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
$809K
+22%
Rental Income
+$247K
Total Position
$1.1M
+59%
9.7%/yr
Year 10
Capital Value
$984K
+48%
Rental Income
+$534K
Total Position
$1.5M
+128%
8.6%/yr
Year 20
Capital Value
$1.5M
+119%
Rental Income
+$1.3M
Total Position
$2.7M
+307%
7.3%/yr
Year 30
Capital Value
$2.2M
+224%
Rental Income
+$2.2M
Total Position
$4.4M
+557%
6.5%/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
7.0% annual return
Occupancy
Good
65% average occupancy
Nightly Rate
Strong
$387 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 $387 — 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
Compact plot at 0 m² — limited expansion potential

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

45% occ.
6.5%
$3,922/mo
55% occ.
8.0%
$4,817/mo
65% occ.
9.5%
$5,712/mo
current
75% occ.
11.0%
$6,606/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.