Semi-detached house in Chinicato - Sargaçal, Lagos
Semi-detached house in Chinicato - Sargaçal, Lagos — image 2Semi-detached house in Chinicato - Sargaçal, Lagos — image 3Semi-detached house in Chinicato - Sargaçal, Lagos — image 4Semi-detached house in Chinicato - Sargaçal, Lagos — image 5
Grade B+villamid-range

Semi-detached house in Chinicato - Sargaçal, Lagos

Lagos · Western Algarve ·

€420,000

Asking Price (EUR)

11.1%

True Net Yield (Owner, all-in)

7.6%

True Net Yield (Managed, all-in)

17.0%

True Gross Yield

30%

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: €84,309/yr
Average Daily Rate: €759
Payback Period: 6.2 years
5-yr Capital Value: €551,874
10-yr Capital Value: €671,439
Brixfox Score: 73.6 / 100
Comparable Properties: 9
Data Confidence: 62%
Search Radius: 4 km

True Investment Cost

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

€495,775

+18.0% over asking

Asking price€420,000
IMT — Property transfer tax (investment schedule)€21,430
IS — Stamp duty (0.8%)€3,360
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,300
Total acquisition costs€32,340
Renovation (est. €55/m² × 107 m²)
Light touch-ups — paint, fixtures, deep clean.		€5,885
(€3,210–€8,560)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€37,550
All-in investment (incl. renovation & furnishing)€495,775

Gross yield (asking price)

20.1%

True gross yield (all-in)

17.0%

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: 4
Bathrooms: 2
Building: 107 m²
Style: portuguese-traditional
Condition: good
Year Built: 1995
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

stone accent wallsexposed brick fireplacewooden furniture

Score Breakdown

ROI
25
Visual Appeal
10
Ownership Security
13
Location
10.44
Land & Space
4.14
Rental Demand
3.04
Payback Speed
5
STR Suitability
3

Description

If you are looking for a family home, then this 4 bedroom house may be the perfect choice for you. This beautiful property is semi-detached on one side only, and enjoys a pleasant backyard with outside access. It is spread over 3 semi-levels and is very well organized: On the ground floor, we find the living room

Location

📍 37.1305°N, 8.6747°W

· Lagos, Algarve, Portugal

View on HABITAZZA →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Semi-detached house in Chinicato - Sargaçal, Lagos

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

Grade B+ investment — short-term rental yields 13.7% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score74
GradeB+
Brixfox Intelligence
74B+Strong
Score Breakdown
ROI & Yield81%
Capital Growth78%
Risk Profile75%
Market Demand74%

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
+19.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$116K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
13.7%
$5,214/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
5 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
7.3 yr
Rental only

Property details

Year built: 1995
Energy: D
Condition: good

Description

If you are looking for a family home, then this 4 bedroom house may be the perfect choice for you. This beautiful property is semi-detached on one side only, and enjoys a pleasant backyard with outside access. It is spread over 3 semi-levels and is very well organized: On the ground floor, we find the living room

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,097/night
50% ($505)Brixfox estimate($1,097/night)200% ($2018)
Occupancy
30%
10%Brixfox estimate(30%)100%

Short-Term Rental

Yearly income
$62,573
Airbnb data$1,097/night · 30% occupancy
Rental income
$1,097/night · 30% occ.
$121,870
Running costs (20%)
Utilities, cleaning, maintenance
-$24,374
Income tax (10%)
Indonesian rental income tax
-$34,123
Property tax
Annual property tax
-$799
Net income
13.7% ROI
$62,573

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$456,522
IMT (transfer tax, investment schedule)$23,293
Imposto de Selo (stamp duty)$3,652
Notary & registration$1,359
Legal / due diligence$6,848
Total acquisition costs$35,152
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$6,397
($3,489–$9,304)
Furnishing & STR launch
4bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$38,641
All-in investment$536,712

Gross yield (asking)

26.7%

True gross yield (all-in)

22.7%

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.

$4.7M$3.5M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $420K
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 7: rental income alone has repaid the full purchase price.
2x return
Year 6: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$511K
+22%
Rental Income
+$306K
Total Position
$817K
+94%
14.2%/yr
Year 10
Capital Value
$622K
+48%
Rental Income
+$660K
Total Position
$1.3M
+205%
11.8%/yr
Year 20
Capital Value
$920K
+119%
Rental Income
+$1.5M
Total Position
$2.5M
+487%
9.3%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$2.7M
Total Position
$4.1M
+876%
7.9%/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
Strong
13.7% annual return
Occupancy
Weak
30% average occupancy
Nightly Rate
Strong
$1009 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 13.7% — outperforms most villas in this market
Premium nightly rate of $1009 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 30% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
18.2%
$6,940/mo
current
40% occ.
24.4%
$9,275/mo
30% occ.
18.5%
$7,043/mo
current
40% occ.
24.7%
$9,378/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.