Detached house, Parque da Floresta, Aldeia de Budens, Budens
Detached house, Parque da Floresta, Aldeia de Budens, Budens — image 2Detached house, Parque da Floresta, Aldeia de Budens, Budens — image 3Detached house, Parque da Floresta, Aldeia de Budens, Budens — image 4Detached house, Parque da Floresta, Aldeia de Budens, Budens — image 5
Grade A+villaluxury

Detached house, Parque da Floresta, Aldeia de Budens, Budens

Sagres/Vila do Bispo · Western Algarve ·

€425,000

Asking Price (EUR)

20.8%

True Net Yield (Owner, all-in)

14.4%

True Net Yield (Managed, all-in)

32.0%

True Gross Yield

67%

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: €163,332/yr
Average Daily Rate: €671
+33.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 2.8 years
5-yr Capital Value: €558,444
10-yr Capital Value: €679,432
Brixfox Score: 87.8 / 100
Comparable Properties: 10
Data Confidence: 83%
Search Radius: 2 km

True Investment Cost

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

€511,155

+20.3% over asking

Asking price€425,000
IMT — Property transfer tax (investment schedule)€21,830
IS — Stamp duty (0.8%)€3,400
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,375
Total acquisition costs€32,855
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€511,155

Gross yield (asking price)

38.4%

True gross yield (all-in)

32.0%

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: 3
Bathrooms: 4
Building: 393 m²
Land: 1060 m²
Style: contemporary
Condition: excellent
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multiple outdoor living areasterraced landscapinglarge windows for natural light

Score Breakdown

ROI
25
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
11.6
Rental Demand
7.64
Payback Speed
5
STR Suitability
3

Description

Villa V3 - Lot 191 Golf Resort Parque da Floresta, Algarve We are pleased to present a unique investment opportunity: Villa V3 on Lot 191,the in Golf Resort Parque da Floresta, ready to be renovated and customized to your personal taste. Located in the prestigious Golf Santo António, formerly known as Parque da Flores

Location

📍 37.0857°N, 8.8303°W

· Sagres/Vila do Bispo, Algarve, Portugal

View on Lascasas Real Estate →Also on Idealista.pt
Idealista.pt
Sagres/Vila do Bispo / Western Algarve

Detached house, Parque da Floresta, Aldeia de Budens, Budens

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
393 m²
Land Plot
1060 m²
Tenure
Freehold
Yield Curve Status

Grade A+ investment — short-term rental yields 30.0% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score88
GradeA+
Brixfox Intelligence
88A+Excellent
Score Breakdown
ROI & Yield97%
Capital Growth92%
Risk Profile89%
Market Demand88%

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
+35.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$105K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
30.0%
$11,650/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
3 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
3.3 yr
Rental only

Property details

Energy: A
Condition: excellent

Description

Villa V3 - Lot 191 Golf Resort Parque da Floresta, Algarve We are pleased to present a unique investment opportunity: Villa V3 on Lot 191,the in Golf Resort Parque da Floresta, ready to be renovated and customized to your personal taste. Located in the prestigious Golf Santo António, formerly known as Parque da Flores

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$970/night
50% ($446)Brixfox estimate($970/night)200% ($1784)
Occupancy
76%
10%Brixfox estimate(76%)100%

Short-Term Rental

Yearly income
$139,800
Airbnb data$970/night · 76% occupancy
Rental income
$970/night · 76% occ.
$270,400
Running costs (20%)
Utilities, cleaning, maintenance
-$54,080
Income tax (10%)
Indonesian rental income tax
-$75,712
Property tax
Annual property tax
-$808
Net income
30.0% ROI
$139,800

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$461,957
IMT (transfer tax, investment schedule)$23,728
Imposto de Selo (stamp duty)$3,696
Notary & registration$1,359
Legal / due diligence$6,929
Total acquisition costs$35,712
RenovationMove-in ready
Furnishing & STR launch
3bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$55,761
All-in investment$553,429

Gross yield (asking)

58.5%

True gross yield (all-in)

48.9%

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 Sagres/Vila do Bispo.

$8.6M$6.5M$4.3M$2.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $425K
Capital appreciation
Property value growing at +4%/yr based on Sagres/Vila do Bispo 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 4: rental income alone has repaid the full purchase price.
2x return
Year 3: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$517K
+22%
Rental Income
+$683K
Total Position
$1.2M
+182%
23.1%/yr
Year 10
Capital Value
$629K
+48%
Rental Income
+$1.5M
Total Position
$2.1M
+395%
17.3%/yr
Year 20
Capital Value
$931K
+119%
Rental Income
+$3.5M
Total Position
$4.4M
+932%
12.4%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$6.1M
Total Position
$7.5M
+1664%
10.0%/yr

Location

Sagres/Vila do Bispo

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
30.0% annual return
Occupancy
Strong
76% average occupancy
Nightly Rate
Strong
$892 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
1060 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 30.0% — outperforms most villas in this market
Strong occupancy at 76% — consistent booking demand
Premium nightly rate of $892 — positioned in the top tier

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

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

56% occ.
30.1%
$11,576/mo
66% occ.
35.4%
$13,641/mo
76% occ.
40.8%
$15,706/mo
current
86% occ.
46.2%
$17,771/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.