Detached house in solar do monte, Santa Bárbara de Nexe
Detached house in solar do monte, Santa Bárbara de Nexe — image 2Detached house in solar do monte, Santa Bárbara de Nexe — image 3Detached house in solar do monte, Santa Bárbara de Nexe — image 4Detached house in solar do monte, Santa Bárbara de Nexe — image 5
Grade B+villaluxury

Detached house in solar do monte, Santa Bárbara de Nexe

Faro · Eastern Algarve ·

€1.7M

Asking Price (EUR)

3.7%

True Net Yield (Owner, all-in)

2.5%

True Net Yield (Managed, all-in)

5.6%

True Gross Yield

39%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.7 months ago and is currently at 14% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €107,293/yr
Average Daily Rate: €753
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 19.3 years
5-yr Capital Value: €2.2M
10-yr Capital Value: €2.7M
Brixfox Score: 71.6 / 100
Comparable Properties: 5
Data Confidence: 67%
Search Radius: 4 km

True Investment Cost

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

€1.9M

+13.6% over asking

Asking price€1.7M
IMT — Property transfer tax (investment schedule)€126,000
IS — Stamp duty (0.8%)€13,440
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€25,200
Total acquisition costs€165,890
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)€1.9M

Gross yield (asking price)

6.4%

True gross yield (all-in)

5.6%

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: 6
Building: 516 m²
Land: 4400 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2011
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large private pool with traditional Greek key tilingexpansive outdoor living space with sun loungers and thatched umbrellasmature olive trees providing natural shadepanoramic countryside viewstraditional Portuguese architecture with terracotta roof tiles and warm-toned facadecobblestone driveway

Score Breakdown

ROI
15.75
Visual Appeal
14.2
Ownership Security
13
Location
7.8
Land & Space
12
Rental Demand
3.9
Payback Speed
2
STR Suitability
3

Description

Nestled in a bucolic setting in Santa Bárbara de Nexe, this elegant Quinta-style property combines character, comfort and high-end services. Located on a high ground, it benefits from a privileged location, guaranteeing calm, privacy and quick access to amenities and major roads. The house blends harmoniously into the

Location

📍 37.0194°N, 7.9322°W

· Faro, Algarve, Portugal

View on Arrabellimmo Terrasses & Jardins →Also on Idealista.pt
Idealista.pt
Faro / Eastern Algarve

Detached house in solar do monte, Santa Bárbara de Nexe

Inventory
4 Beds
Bathrooms
6 Baths
Built Area
516 m²
Land Plot
4400 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 4.3% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score72
GradeB+
Brixfox Intelligence
72B+Strong
Score Breakdown
ROI & Yield79%
Capital Growth76%
Risk Profile73%
Market Demand72%

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
+8.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$315K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.3%
$6,535/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
23.3 yr
Rental only

Property details

Year built: 2011
Energy: D
Condition: excellent

Description

Nestled in a bucolic setting in Santa Bárbara de Nexe, this elegant Quinta-style property combines character, comfort and high-end services. Located on a high ground, it benefits from a privileged location, guaranteeing calm, privacy and quick access to amenities and major roads. The house blends harmoniously into the

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,102/night
50% ($507)Brixfox estimate($1,102/night)200% ($2027)
Occupancy
39%
10%Brixfox estimate(39%)100%

Short-Term Rental

Yearly income
$78,418
Airbnb data$1,102/night · 39% occupancy
Rental income
$1,102/night · 39% occ.
$156,949
Running costs (20%)
Utilities, cleaning, maintenance
-$31,390
Income tax (10%)
Indonesian rental income tax
-$43,946
Property tax
Annual property tax
-$3,196
Net income
4.3% ROI
$78,418

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$1,826,087
IMT (transfer tax, investment schedule)$136,957
Imposto de Selo (stamp duty)$14,609
Notary & registration$1,359
Legal / due diligence$27,391
Total acquisition costs$180,315
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$2,071,783

Gross yield (asking)

8.6%

True gross yield (all-in)

7.6%

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 Faro.

$10.2M$7.7M$5.1M$2.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.7M
Capital appreciation
Property value growing at +4%/yr based on Faro 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
$2.0M
+22%
Rental Income
+$383K
Total Position
$2.4M
+44%
7.6%/yr
Year 10
Capital Value
$2.5M
+48%
Rental Income
+$827K
Total Position
$3.3M
+97%
7.0%/yr
Year 20
Capital Value
$3.7M
+119%
Rental Income
+$1.9M
Total Position
$5.6M
+235%
6.2%/yr
Year 30
Capital Value
$5.4M
+224%
Rental Income
+$3.4M
Total Position
$8.9M
+429%
5.7%/yr

Location

Faro

Eastern 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
4.3% annual return
Occupancy
Weak
39% average occupancy
Nightly Rate
Strong
$1013 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
4400 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1013 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 4400 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.3% 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.
4.4%
$6,770/mo
40% occ.
6.0%
$9,115/mo
current
39% occ.
5.8%
$8,890/mo
current
49% occ.
7.4%
$11,235/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.