House in Sagres, Vila do Bispo
House in Sagres, Vila do Bispo — image 2House in Sagres, Vila do Bispo — image 3House in Sagres, Vila do Bispo — image 4House in Sagres, Vila do Bispo — image 5
Grade B+villamid-range

House in Sagres, Vila do Bispo

Sagres/Vila do Bispo · Western Algarve ·

€650,000

Asking Price (EUR)

4.1%

True Net Yield (Owner, all-in)

2.8%

True Net Yield (Managed, all-in)

6.3%

True Gross Yield

53%

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: €46,635/yr
Average Daily Rate: €242
+13.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 17.2 years
5-yr Capital Value: €854,090
10-yr Capital Value: €1.0M
Brixfox Score: 65.3 / 100
Comparable Properties: 11
Data Confidence: 86%
Search Radius: 2 km

True Investment Cost

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

€737,400

+13.4% over asking

Asking price€650,000
IMT — Property transfer tax (investment schedule)€39,000
IS — Stamp duty (0.8%)€5,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,750
Total acquisition costs€55,200
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€737,400

Gross yield (asking price)

7.2%

True gross yield (all-in)

6.3%

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: 3
Bathrooms: 4
Building: 160 m²
Land: 177 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: A
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

glass balconiesbuilt-in mirrored wardrobesfloating vanity and toilet in bathroom

Score Breakdown

ROI
16.72
Visual Appeal
12
Ownership Security
13
Location
9
Land & Space
4.31
Rental Demand
5.28
Payback Speed
2
STR Suitability
3

Description

Discover your ideal getaway in the charming town of Vila do Bispo with this stunning villa under construction. Featuring 3 bedrooms and 4 stylish bathrooms, this property offers a refined setting for rest and relaxation. Inserted in a plot of land of 177m² and a gross area of 160m², this villa promises to be the per

Location

📍 37.0100°N, 8.9336°W

· Sagres/Vila do Bispo, Algarve, Portugal

View on Zonas Mágicas →Also on Idealista.pt
Idealista.pt
Sagres/Vila do Bispo / Western Algarve

House in Sagres, Vila do Bispo

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

Grade B+ investment — short-term rental yields 4.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score65
GradeB+
Brixfox Intelligence
65B+Strong
Score Breakdown
ROI & Yield72%
Capital Growth68%
Risk Profile67%
Market Demand65%

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
+9.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$160K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.8%
$2,853/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
20.6 yr
Rental only

Property details

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

Description

Discover your ideal getaway in the charming town of Vila do Bispo with this stunning villa under construction. Featuring 3 bedrooms and 4 stylish bathrooms, this property offers a refined setting for rest and relaxation. Inserted in a plot of land of 177m² and a gross area of 160m², this villa promises to be the per

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$354/night
50% ($163)Brixfox estimate($354/night)200% ($651)
Occupancy
53%
10%Brixfox estimate(53%)100%

Short-Term Rental

Yearly income
$34,230
Airbnb data$354/night · 53% occupancy
Rental income
$354/night · 53% occ.
$68,205
Running costs (20%)
Utilities, cleaning, maintenance
-$13,641
Income tax (10%)
Indonesian rental income tax
-$19,098
Property tax
Annual property tax
-$1,236
Net income
4.8% ROI
$34,230

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$706,522
IMT (transfer tax, investment schedule)$42,391
Imposto de Selo (stamp duty)$5,652
Notary & registration$1,359
Legal / due diligence$10,598
Total acquisition costs$60,000
RenovationMove-in ready
Furnishing & STR launch
3bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$32,826
All-in investment$799,348

Gross yield (asking)

9.7%

True gross yield (all-in)

8.5%

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.

$4.1M$3.1M$2.1M$1.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $650K
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 17: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$791K
+22%
Rental Income
+$167K
Total Position
$958K
+47%
8.1%/yr
Year 10
Capital Value
$962K
+48%
Rental Income
+$361K
Total Position
$1.3M
+104%
7.4%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$846K
Total Position
$2.3M
+249%
6.5%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$1.5M
Total Position
$3.6M
+455%
5.9%/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
4.8% annual return
Occupancy
Average
53% average occupancy
Nightly Rate
Strong
$326 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Average
177 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $326 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.8% 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

33% occ.
4.0%
$2,369/mo
43% occ.
5.3%
$3,122/mo
53% occ.
6.6%
$3,876/mo
current
63% occ.
7.9%
$4,629/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.