Detached house in Sítio do Figueiral, Vale da Vila - Poço Barreto, Silves
Detached house in Sítio do Figueiral, Vale da Vila - Poço Barreto, Silves — image 2Detached house in Sítio do Figueiral, Vale da Vila - Poço Barreto, Silves — image 3Detached house in Sítio do Figueiral, Vale da Vila - Poço Barreto, Silves — image 4Detached house in Sítio do Figueiral, Vale da Vila - Poço Barreto, Silves — image 5
Grade Avillamid-range

Detached house in Sítio do Figueiral, Vale da Vila - Poço Barreto, Silves

Silves · Central Algarve ·

€845,000

Asking Price (EUR)

5.4%

True Net Yield (Owner, all-in)

3.7%

True Net Yield (Managed, all-in)

8.3%

True Gross Yield

48%

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: €79,512/yr
Average Daily Rate: €453
+18.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 13.3 years
5-yr Capital Value: €1.1M
10-yr Capital Value: €1.4M
Brixfox Score: 76.6 / 100
Comparable Properties: 6
Data Confidence: 60%
Search Radius: 6 km

True Investment Cost

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

€956,435

+13.2% over asking

Asking price€845,000
IMT — Property transfer tax (investment schedule)€50,700
IS — Stamp duty (0.8%)€6,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,675
Total acquisition costs€71,385
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€956,435

Gross yield (asking price)

9.4%

True gross yield (all-in)

8.3%

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: 5
Building: 210 m²
Land: 21110 m²
Style: portuguese-traditional
Condition: excellent
Energy Certificate: E
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

blue and white exterior triminfinity-edge poolterraced outdoor space

Score Breakdown

ROI
19.36
Visual Appeal
14.2
Ownership Security
13
Location
7.2
Land & Space
12
Rental Demand
4.81
Payback Speed
3
STR Suitability
3

Description

4 bedroom villa with infinity pool on a large plot, Silves area The property has been completely renovated to a high quality standard. Set in peaceful countryside, just minutes from the historic village of Silves, this exceptional 4 bedroom villa offers privacy, space and splendid views of the Algarve countryside. Set

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

View on City Home →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

Detached house in Sítio do Figueiral, Vale da Vila - Poço Barreto, Silves

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
210 m²
Land Plot
21110 m²
Tenure
Freehold
Yield Curve Status

Grade A investment — short-term rental yields 6.3% 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
+10.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$159K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
6.3%
$4,844/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
15.8 yr
Rental only

Property details

Energy: E
Condition: excellent

Description

4 bedroom villa with infinity pool on a large plot, Silves area The property has been completely renovated to a high quality standard. Set in peaceful countryside, just minutes from the historic village of Silves, this exceptional 4 bedroom villa offers privacy, space and splendid views of the Algarve countryside. Set

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$654/night
50% ($301)Brixfox estimate($654/night)200% ($1203)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Yearly income
$58,133
Airbnb data$654/night · 48% occupancy
Rental income
$654/night · 48% occ.
$114,885
Running costs (20%)
Utilities, cleaning, maintenance
-$22,977
Income tax (10%)
Indonesian rental income tax
-$32,168
Property tax
Annual property tax
-$1,607
Net income
6.3% ROI
$58,133

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$918,478
IMT (transfer tax, investment schedule)$55,109
Imposto de Selo (stamp duty)$7,348
Notary & registration$1,359
Legal / due diligence$13,777
Total acquisition costs$77,592
RenovationMove-in ready
Furnishing & STR launch
4bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$41,359
All-in investment$1,037,429

Gross yield (asking)

12.5%

True gross yield (all-in)

11.1%

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 Silves.

$6.1M$4.6M$3.0M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $845K
Capital appreciation
Property value growing at +4%/yr based on Silves 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 14: 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
$1.0M
+22%
Rental Income
+$284K
Total Position
$1.3M
+55%
9.2%/yr
Year 10
Capital Value
$1.3M
+48%
Rental Income
+$613K
Total Position
$1.9M
+121%
8.2%/yr
Year 20
Capital Value
$1.9M
+119%
Rental Income
+$1.4M
Total Position
$3.3M
+289%
7.0%/yr
Year 30
Capital Value
$2.7M
+224%
Rental Income
+$2.5M
Total Position
$5.3M
+525%
6.3%/yr

Location

Silves

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
Good
6.3% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$602 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
21110 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $602 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 21110 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 48% — factor in seasonal gaps

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

30% occ.
5.3%
$4,042/mo
40% occ.
7.1%
$5,434/mo
48% occ.
8.6%
$6,568/mo
current
58% occ.
10.4%
$7,960/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.