Detached house in Campo de Golfe Palmares, Odiáxere
Detached house in Campo de Golfe Palmares, Odiáxere — image 2Detached house in Campo de Golfe Palmares, Odiáxere — image 3Detached house in Campo de Golfe Palmares, Odiáxere — image 4Detached house in Campo de Golfe Palmares, Odiáxere — image 5
Grade Bvillaluxury

Detached house in Campo de Golfe Palmares, Odiáxere

Lagos · Western Algarve ·

€4.1M

Asking Price (EUR)

1.6%

True Net Yield (Owner, all-in)

1.1%

True Net Yield (Managed, all-in)

2.5%

True Gross Yield

40%

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: €112,604/yr
Average Daily Rate: €769
Payback Period: 45.8 years
5-yr Capital Value: €5.4M
10-yr Capital Value: €6.6M
Brixfox Score: 60.5 / 100
Comparable Properties: 8
Data Confidence: 60%
Search Radius: 4 km

True Investment Cost

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

€4.6M

+11.3% over asking

Asking price€4.1M
IMT — Property transfer tax (investment schedule)€309,375
IS — Stamp duty (0.8%)€33,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€61,875
Total acquisition costs€405,500
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€4.6M

Gross yield (asking price)

2.7%

True gross yield (all-in)

2.5%

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: 4
Bathrooms: 5
Building: 337 m²
Land: 2755 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity poollarge glass facadesmultiple outdoor living areasintegrated garage

Score Breakdown

ROI
10.13
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
4.01
Payback Speed
0
STR Suitability
3

Description

We present an extraordinary luxury villa, located in the prestigious Palmares Ocean Living & Golf Resort, a place that combines breathtaking views, sophisticated design and maximum comfort. This unique property stands out for its contemporary architecture and high-quality finishes, offering an unparalleled living expe

Location

📍 37.1450°N, 8.7010°W

· Lagos, Algarve, Portugal

View on Buy Algarve Properties →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house in Campo de Golfe Palmares, Odiáxere

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
337 m²
Land Plot
2755 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 1.7% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score61
GradeB
Brixfox Intelligence
61BStrong
Score Breakdown
ROI & Yield67%
Capital Growth64%
Risk Profile63%
Market Demand61%

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
+7.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$1.1M in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.7%
$6,396/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
12 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
58.4 yr
Rental only

Property details

Year built: 2025
Energy: A
Condition: new-build

Description

We present an extraordinary luxury villa, located in the prestigious Palmares Ocean Living & Golf Resort, a place that combines breathtaking views, sophisticated design and maximum comfort. This unique property stands out for its contemporary architecture and high-quality finishes, offering an unparalleled living expe

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,110/night
50% ($511)Brixfox estimate($1,110/night)200% ($2043)
Occupancy
40%
10%Brixfox estimate(40%)100%

Short-Term Rental

Yearly income
$76,752
Airbnb data$1,110/night · 40% occupancy
Rental income
$1,110/night · 40% occ.
$162,689
Running costs (20%)
Utilities, cleaning, maintenance
-$32,538
Income tax (10%)
Indonesian rental income tax
-$45,553
Property tax
Annual property tax
-$7,846
Net income
1.7% ROI
$76,752

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$4,483,696
IMT (transfer tax, investment schedule)$336,277
Imposto de Selo (stamp duty)$35,870
Notary & registration$1,359
Legal / due diligence$67,255
Total acquisition costs$440,761
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$4,989,837

Gross yield (asking)

3.6%

True gross yield (all-in)

3.3%

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.

$19.2M$14.4M$9.6M$4.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $4.1M
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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$5.0M
+22%
Rental Income
+$375K
Total Position
$5.4M
+31%
5.5%/yr
Year 10
Capital Value
$6.1M
+48%
Rental Income
+$809K
Total Position
$6.9M
+68%
5.3%/yr
Year 20
Capital Value
$9.0M
+119%
Rental Income
+$1.9M
Total Position
$10.9M
+165%
5.0%/yr
Year 30
Capital Value
$13.4M
+224%
Rental Income
+$3.4M
Total Position
$16.7M
+306%
4.8%/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
Weak
1.7% annual return
Occupancy
Weak
40% average occupancy
Nightly Rate
Strong
$1022 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
2755 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1022 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 2755 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.7% is below 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.
1.7%
$6,439/mo
40% occ.
2.4%
$8,803/mo
current
40% occ.
2.4%
$8,836/mo
current
50% occ.
3.0%
$11,201/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.