Semi-detached house, Em1285, 704 z, Branqueira - Brejos, Albufeira, Albufeira e Olhos de Água
Semi-detached house, Em1285, 704 z, Branqueira - Brejos, Albufeira, Albufeira e Olhos de Água — image 2Semi-detached house, Em1285, 704 z, Branqueira - Brejos, Albufeira, Albufeira e Olhos de Água — image 3Semi-detached house, Em1285, 704 z, Branqueira - Brejos, Albufeira, Albufeira e Olhos de Água — image 4Semi-detached house, Em1285, 704 z, Branqueira - Brejos, Albufeira, Albufeira e Olhos de Água — image 5
Grade Bvillamid-range

Semi-detached house, Em1285, 704 z, Branqueira - Brejos, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€525,000

Asking Price (EUR)

2.9%

True Net Yield (Owner, all-in)

2.0%

True Net Yield (Managed, all-in)

4.5%

True Gross Yield

32%

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: €26,835/yr
Average Daily Rate: €228
+25.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%)
Payback Period: 24.4 years
5-yr Capital Value: €689,842
10-yr Capital Value: €839,299
Brixfox Score: 64.1 / 100
Comparable Properties: 52
Data Confidence: 90%
Search Radius: 2 km

True Investment Cost

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

€597,505

+13.8% over asking

Asking price€525,000
IMT — Property transfer tax (investment schedule)€29,830
IS — Stamp duty (0.8%)€4,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,875
Total acquisition costs€43,155
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€29,350
All-in investment (incl. renovation & furnishing)€597,505

Gross yield (asking price)

5.1%

True gross yield (all-in)

4.5%

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
Building: 170 m²
Style: contemporary
Condition: excellent
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large communal pool areaprivate garden accessmodern interior finisheslarge sliding glass doors

Score Breakdown

ROI
14.07
Visual Appeal
14.2
Ownership Security
13
Location
10.2
Land & Space
5.4
Rental Demand
3.22
Payback Speed
1
STR Suitability
3

Description

Discover this recent villa located in the prestigious Cascata Village Private Condominium, just minutes from the nearest beach. A true haven of comfort, safety, and quality of life. On the ground floor, the spacious fully equipped kitchen invites convivial moments and daily practicality. The generous living room featu

Location

📍 37.0890°N, 8.1870°W

· Albufeira, Algarve, Portugal

View on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

Semi-detached house, Em1285, 704 z, Branqueira - Brejos, Albufeira, Albufeira e Olhos de Água

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

Grade B investment — short-term rental yields 3.4% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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
+8.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$129K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.4%
$1,598/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
29.8 yr
Rental only

Property details

Condition: excellent

Description

Discover this recent villa located in the prestigious Cascata Village Private Condominium, just minutes from the nearest beach. A true haven of comfort, safety, and quality of life. On the ground floor, the spacious fully equipped kitchen invites convivial moments and daily practicality. The generous living room featu

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$330/night
50% ($152)Brixfox estimate($330/night)200% ($607)
Occupancy
32%
10%Brixfox estimate(32%)100%

Short-Term Rental

Yearly income
$19,175
Airbnb data$330/night · 32% occupancy
Rental income
$330/night · 32% occ.
$38,796
Running costs (20%)
Utilities, cleaning, maintenance
-$7,759
Income tax (10%)
Indonesian rental income tax
-$10,863
Property tax
Annual property tax
-$999
Net income
3.4% ROI
$19,175

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$570,652
IMT (transfer tax, investment schedule)$32,424
Imposto de Selo (stamp duty)$4,565
Notary & registration$1,359
Legal / due diligence$8,560
Total acquisition costs$46,908
RenovationMove-in ready
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$29,728
All-in investment$647,288

Gross yield (asking)

6.8%

True gross yield (all-in)

6.0%

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 Albufeira.

$2.9M$2.2M$1.5M$731K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $525K
Capital appreciation
Property value growing at +4%/yr based on Albufeira 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 22: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$639K
+22%
Rental Income
+$94K
Total Position
$732K
+40%
6.9%/yr
Year 10
Capital Value
$777K
+48%
Rental Income
+$202K
Total Position
$979K
+87%
6.4%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$474K
Total Position
$1.6M
+209%
5.8%/yr
Year 30
Capital Value
$1.7M
+224%
Rental Income
+$839K
Total Position
$2.5M
+384%
5.4%/yr

Location

Albufeira

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
Average
3.4% annual return
Occupancy
Weak
32% average occupancy
Nightly Rate
Strong
$304 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $304 — positioned in the top tier
Stunning visuals with 8/10 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 3.4% is near 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.
4.3%
$2,025/mo
40% occ.
5.7%
$2,728/mo
32% occ.
4.6%
$2,180/mo
current
42% occ.
6.1%
$2,883/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.