Terraced house in Rua 13 de Janeiro de 1898, Aljezur
Terraced house in Rua 13 de Janeiro de 1898, Aljezur — image 2Terraced house in Rua 13 de Janeiro de 1898, Aljezur — image 3Terraced house in Rua 13 de Janeiro de 1898, Aljezur — image 4Terraced house in Rua 13 de Janeiro de 1898, Aljezur — image 5
Grade B+villamid-range

Terraced house in Rua 13 de Janeiro de 1898, Aljezur

Aljezur · Western Algarve ·

€285,000

Asking Price (EUR)

5.4%

True Net Yield (Owner, all-in)

3.8%

True Net Yield (Managed, all-in)

8.4%

True Gross Yield

55%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 18% 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: €27,990/yr
Average Daily Rate: €141
Payback Period: 12.7 years
5-yr Capital Value: €374,486
10-yr Capital Value: €455,619
Brixfox Score: 66 / 100
Comparable Properties: 18
Data Confidence: 89%
Search Radius: 2 km

True Investment Cost

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

€334,067

+17.2% over asking

Asking price€285,000
IMT — Property transfer tax (investment schedule)€10,947
IS — Stamp duty (0.8%)€2,280
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,275
Total acquisition costs€18,752
Renovation (est. €55/m² × 63 m²)
Light touch-ups — paint, fixtures, deep clean.		€3,465
(€1,890–€5,040)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€26,850
All-in investment (incl. renovation & furnishing)€334,067

Gross yield (asking price)

9.8%

True gross yield (all-in)

8.4%

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: 2
Bathrooms: 2
Building: 63 m²
Style: portuguese-traditional
Condition: good
Year Built: 1997
Energy Certificate: B-

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

bright yellow window shuttersopen-plan living and kitchen area

Score Breakdown

ROI
19.87
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
3.26
Rental Demand
5.45
Payback Speed
3
STR Suitability
3

Description

Located in the charming village of Rogil, Aljezur, already within the Southwest Alentejo and Costa Vicentina Natural Park, this semi-detached 2-bedroom house, built in 1997, is arranged over two floors and has been extensively renovated, offering modern comfort, energy efficiency and excellent rental potential. Main f

Location

📍 36.9980°N, 8.8020°W

· Aljezur, Algarve, Portugal

View on West Coast Realty Aljezur →Also on Idealista.pt
Idealista.pt
Aljezur / Western Algarve

Terraced house in Rua 13 de Janeiro de 1898, Aljezur

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
63 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 6.6% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+10.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$62K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
6.6%
$1,706/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
15.1 yr
Rental only

Property details

Year built: 1997
Energy: B-
Condition: good

Description

Located in the charming village of Rogil, Aljezur, already within the Southwest Alentejo and Costa Vicentina Natural Park, this semi-detached 2-bedroom house, built in 1997, is arranged over two floors and has been extensively renovated, offering modern comfort, energy efficiency and excellent rental potential. Main f

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$203/night
50% ($93)Brixfox estimate($203/night)200% ($374)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$20,477
Airbnb data$203/night · 55% occupancy
Rental income
$203/night · 55% occ.
$40,422
Running costs (20%)
Utilities, cleaning, maintenance
-$8,084
Income tax (10%)
Indonesian rental income tax
-$11,318
Property tax
Annual property tax
-$542
Net income
6.6% ROI
$20,477

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$309,783
IMT (transfer tax, investment schedule)$11,899
Imposto de Selo (stamp duty)$2,478
Notary & registration$1,359
Legal / due diligence$4,647
Total acquisition costs$20,383
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$3,766
($2,054–$5,478)
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$27,011
All-in investment$360,942

Gross yield (asking)

13.0%

True gross yield (all-in)

11.2%

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 Aljezur.

$2.1M$1.6M$1.0M$523K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $285K
Capital appreciation
Property value growing at +4%/yr based on Aljezur 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 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$347K
+22%
Rental Income
+$100K
Total Position
$447K
+57%
9.4%/yr
Year 10
Capital Value
$422K
+48%
Rental Income
+$216K
Total Position
$638K
+124%
8.4%/yr
Year 20
Capital Value
$624K
+119%
Rental Income
+$506K
Total Position
$1.1M
+297%
7.1%/yr
Year 30
Capital Value
$924K
+224%
Rental Income
+$896K
Total Position
$1.8M
+539%
6.4%/yr

Location

Aljezur

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
Good
6.6% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Good
$187 per night
Visual Appeal
Good
6/10 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
Occupancy at 55% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

35% occ.
5.6%
$1,448/mo
45% occ.
7.3%
$1,880/mo
55% occ.
9.0%
$2,313/mo
current
65% occ.
10.6%
$2,745/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.