T1 flat, Cerro da Ermida, 6, Salema - Vale de Boi, Budens
T1 flat, Cerro da Ermida, 6, Salema - Vale de Boi, Budens — image 2T1 flat, Cerro da Ermida, 6, Salema - Vale de Boi, Budens — image 3T1 flat, Cerro da Ermida, 6, Salema - Vale de Boi, Budens — image 4T1 flat, Cerro da Ermida, 6, Salema - Vale de Boi, Budens — image 5
Grade Bapartmentmid-range

T1 flat, Cerro da Ermida, 6, Salema - Vale de Boi, Budens

Sagres/Vila do Bispo · Western Algarve ·

€299,000

Asking Price (EUR)

2.8%

True Net Yield (Owner, all-in)

1.9%

True Net Yield (Managed, all-in)

4.3%

True Gross Yield

43%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.3 months ago and is currently at 11% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.73, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €14,901/yr
Average Daily Rate: €94
Payback Period: 24.4 years
5-yr Capital Value: €392,882
10-yr Capital Value: €478,000
Brixfox Score: 57.3 / 100
Comparable Properties: 5
Data Confidence: 77%
Search Radius: 2 km

True Investment Cost

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

€345,289

+15.5% over asking

Asking price€299,000
IMT — Property transfer tax (investment schedule)€11,927
IS — Stamp duty (0.8%)€2,392
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,485
Total acquisition costs€20,054
Renovation (est. €55/m² × 77 m²)
Light touch-ups — paint, fixtures, deep clean.		€4,235
(€2,310–€6,160)
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,000
All-in investment (incl. renovation & furnishing)€345,289

Gross yield (asking price)

5.0%

True gross yield (all-in)

4.3%

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: 1
Bathrooms: 1
Building: 77 m²
Style: contemporary
Condition: good
Year Built: 1991
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

ocean viewsmodern kitchen backsplashtextured accent wall

Score Breakdown

ROI
14.08
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
3.54
Rental Demand
4.32
Payback Speed
1
STR Suitability
3

Description

This ground-floor apartment offers easy access, making it ideal for those with reduced mobility, as well as families with young children or pets. Tastefully modernised throughout, it provides a comfortable and light-filled living space, perfect either as a full-time home or as a convenient lock-up-and-go holiday retrea

Location

📍 37.0672°N, 8.8307°W

· Sagres/Vila do Bispo, Algarve, Portugal

View on Casas do Barlavento →Also on Idealista.pt
Idealista.pt
Sagres/Vila do Bispo / Western Algarve

T1 flat, Cerro da Ermida, 6, Salema - Vale de Boi, Budens

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
77 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 3.4% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score57
GradeB
Brixfox Intelligence
57BStrong
Score Breakdown
ROI & Yield63%
Capital Growth60%
Risk Profile59%
Market Demand57%

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
+8.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$74K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.4%
$910/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
29.8 yr
Rental only

Property details

Year built: 1991
Energy: D
Condition: good

Description

This ground-floor apartment offers easy access, making it ideal for those with reduced mobility, as well as families with young children or pets. Tastefully modernised throughout, it provides a comfortable and light-filled living space, perfect either as a full-time home or as a convenient lock-up-and-go holiday retrea

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$140/night
50% ($64)Brixfox estimate($140/night)200% ($258)
Occupancy
43%
10%Brixfox estimate(43%)100%

Short-Term Rental

Yearly income
$10,922
Airbnb data$140/night · 43% occupancy
Rental income
$140/night · 43% occ.
$22,098
Running costs (20%)
Utilities, cleaning, maintenance
-$4,420
Income tax (10%)
Indonesian rental income tax
-$6,187
Property tax
Annual property tax
-$569
Net income
3.4% ROI
$10,922

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$325,000
IMT (transfer tax, investment schedule)$12,964
Imposto de Selo (stamp duty)$2,600
Notary & registration$1,359
Legal / due diligence$4,875
Total acquisition costs$21,798
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$4,603
($2,511–$6,696)
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$23,913
All-in investment$375,314

Gross yield (asking)

6.8%

True gross yield (all-in)

5.9%

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.

$1.7M$1.2M$833K$416K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $299K
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 22: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$364K
+22%
Rental Income
+$53K
Total Position
$417K
+40%
6.9%/yr
Year 10
Capital Value
$443K
+48%
Rental Income
+$115K
Total Position
$558K
+87%
6.4%/yr
Year 20
Capital Value
$655K
+119%
Rental Income
+$270K
Total Position
$925K
+209%
5.8%/yr
Year 30
Capital Value
$970K
+224%
Rental Income
+$478K
Total Position
$1.4M
+384%
5.4%/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
Average
3.4% annual return
Occupancy
Weak
43% average occupancy
Nightly Rate
Good
$129 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.4% 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.
3.1%
$847/mo
40% occ.
4.2%
$1,146/mo
43% occ.
4.6%
$1,242/mo
current
53% occ.
5.7%
$1,540/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.