Terraced house in Praia da Luz, Luz
Terraced house in Praia da Luz, Luz — image 2Terraced house in Praia da Luz, Luz — image 3Terraced house in Praia da Luz, Luz — image 4Terraced house in Praia da Luz, Luz — image 5
Grade B+villamid-range

Terraced house in Praia da Luz, Luz

Lagos · Western Algarve ·

€595,000

Asking Price (EUR)

3.7%

True Net Yield (Owner, all-in)

2.6%

True Net Yield (Managed, all-in)

5.7%

True Gross Yield

44%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.8 months ago and is currently at 15% 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: €38,781/yr
Average Daily Rate: €244
+25.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%)
Payback Period: 19.0 years
5-yr Capital Value: €781,821
10-yr Capital Value: €951,205
Brixfox Score: 65.5 / 100
Comparable Properties: 44
Data Confidence: 94%
Search Radius: 2 km

True Investment Cost

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

€674,715

+13.4% over asking

Asking price€595,000
IMT — Property transfer tax (investment schedule)€35,430
IS — Stamp duty (0.8%)€4,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,925
Total acquisition costs€50,365
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)€674,715

Gross yield (asking price)

6.5%

True gross yield (all-in)

5.7%

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: 122 m²
Land: 130 m²
Style: contemporary
Condition: excellent
Year Built: 1987
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

private plunge poolmodern kitchen with island seatingbalcony with sea view

Score Breakdown

ROI
15.87
Visual Appeal
13.6
Ownership Security
13
Location
10.2
Land & Space
3.5
Rental Demand
4.36
Payback Speed
2
STR Suitability
3

Description

Welcome to this charming townhouse with sea views and a small pool in the picturesque coastal town of Praia da Luz in the Algarve. Situated in a quiet cul-de-sac, the house is not far from the centre and the beach, both are within walking distance. The pretty promenade of the village, the small supermarkets, pharmacies

Location

📍 37.0905°N, 8.7300°W

· Lagos, Algarve, Portugal

View on Ocean Horizon, Lda. →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Terraced house in Praia da Luz, Luz

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
122 m²
Land Plot
130 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 4.4% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+9.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$164K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.4%
$2,355/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
22.9 yr
Rental only

Property details

Year built: 1987
Energy: D
Condition: excellent

Description

Welcome to this charming townhouse with sea views and a small pool in the picturesque coastal town of Praia da Luz in the Algarve. Situated in a quiet cul-de-sac, the house is not far from the centre and the beach, both are within walking distance. The pretty promenade of the village, the small supermarkets, pharmacies

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$355/night
50% ($163)Brixfox estimate($355/night)200% ($654)
Occupancy
44%
10%Brixfox estimate(44%)100%

Short-Term Rental

Yearly income
$28,257
Airbnb data$355/night · 44% occupancy
Rental income
$355/night · 44% occ.
$56,517
Running costs (20%)
Utilities, cleaning, maintenance
-$11,303
Income tax (10%)
Indonesian rental income tax
-$15,825
Property tax
Annual property tax
-$1,132
Net income
4.4% ROI
$28,257

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$646,739
IMT (transfer tax, investment schedule)$38,511
Imposto de Selo (stamp duty)$5,174
Notary & registration$1,359
Legal / due diligence$9,701
Total acquisition costs$54,745
RenovationMove-in ready
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$29,728
All-in investment$731,212

Gross yield (asking)

8.7%

True gross yield (all-in)

7.7%

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.

$3.6M$2.7M$1.8M$910K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $595K
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 18: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$724K
+22%
Rental Income
+$138K
Total Position
$862K
+45%
7.7%/yr
Year 10
Capital Value
$881K
+48%
Rental Income
+$298K
Total Position
$1.2M
+98%
7.1%/yr
Year 20
Capital Value
$1.3M
+119%
Rental Income
+$699K
Total Position
$2.0M
+237%
6.3%/yr
Year 30
Capital Value
$1.9M
+224%
Rental Income
+$1.2M
Total Position
$3.2M
+432%
5.7%/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
Average
4.4% annual return
Occupancy
Weak
44% average occupancy
Nightly Rate
Strong
$327 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
130 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $327 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.4% 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.
4.0%
$2,175/mo
40% occ.
5.4%
$2,931/mo
44% occ.
5.9%
$3,202/mo
current
54% occ.
7.3%
$3,959/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.