T2 flat in Aljezur
T2 flat in Aljezur — image 2T2 flat in Aljezur — image 3T2 flat in Aljezur — image 4
Grade Bapartmentbudget

T2 flat in Aljezur

Aljezur · Western Algarve ·

€345,000

Asking Price (EUR)

4.3%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

6.6%

True Gross Yield

54%

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: €27,074/yr
Average Daily Rate: €138
Payback Period: 15.7 years
5-yr Capital Value: €453,325
10-yr Capital Value: €551,539
Brixfox Score: 63.9 / 100
Comparable Properties: 18
Data Confidence: 91%
Search Radius: 2 km

True Investment Cost

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

€413,065

+19.7% over asking

Asking price€345,000
IMT — Property transfer tax (investment schedule)€15,430
IS — Stamp duty (0.8%)€2,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,175
Total acquisition costs€24,615
Renovation (est. €350/m² × 76 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€26,600
(€19,000–€34,200)
Furnishing & STR launch (2bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€16,850
All-in investment (incl. renovation & furnishing)€413,065

Gross yield (asking price)

7.8%

True gross yield (all-in)

6.6%

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: 2
Bathrooms: 2
Building: 76 m²
Style: portuguese-traditional
Condition: fair
Year Built: 2007
Energy Certificate: F
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional tiled roofsvillage settingproximity to nature

Score Breakdown

ROI
17.56
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
3.52
Rental Demand
5.39
Payback Speed
3
STR Suitability
3

Description

Two-bedroom apartments set within a building currently under reconstruction, comprising only three exclusive units, designed to offer comfort, modern living and an excellent quality of life. Each apartment features two bedrooms, including one en-suite, two bathrooms, and a spacious open-plan living and kitchen area, pe

Location

📍 37.3176°N, 8.8048°W

· Aljezur, Algarve, Portugal

View on Idealista.pt
Idealista.pt
Aljezur / Western Algarve

T2 flat in Aljezur

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

Grade B investment — short-term rental yields 5.3% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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
+9.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$75K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.3%
$1,661/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
18.8 yr
Rental only

Property details

Year built: 2007
Energy: F
Condition: fair

Description

Two-bedroom apartments set within a building currently under reconstruction, comprising only three exclusive units, designed to offer comfort, modern living and an excellent quality of life. Each apartment features two bedrooms, including one en-suite, two bathrooms, and a spacious open-plan living and kitchen area, pe

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$201/night
50% ($93)Brixfox estimate($201/night)200% ($371)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Yearly income
$19,936
Airbnb data$201/night · 54% occupancy
Rental income
$201/night · 54% occ.
$39,600
Running costs (20%)
Utilities, cleaning, maintenance
-$7,920
Income tax (10%)
Indonesian rental income tax
-$11,088
Property tax
Annual property tax
-$656
Net income
5.3% ROI
$19,936

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$375,000
IMT (transfer tax, investment schedule)$16,772
Imposto de Selo (stamp duty)$3,000
Notary & registration$1,359
Legal / due diligence$5,625
Total acquisition costs$26,755
Renovation (~$380/m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		$28,913
($20,652–$37,174)
Furnishing & STR launch
2bd × $2,717 base + appliances, electronics, outdoor, licence, photography, linens.		$18,315
All-in investment$448,984

Gross yield (asking)

10.6%

True gross yield (all-in)

8.8%

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.

$2.3M$1.7M$1.1M$573K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $345K
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 16: 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
$420K
+22%
Rental Income
+$97K
Total Position
$517K
+50%
8.4%/yr
Year 10
Capital Value
$511K
+48%
Rental Income
+$210K
Total Position
$721K
+109%
7.6%/yr
Year 20
Capital Value
$756K
+119%
Rental Income
+$493K
Total Position
$1.2M
+262%
6.6%/yr
Year 30
Capital Value
$1.1M
+224%
Rental Income
+$873K
Total Position
$2.0M
+477%
6.0%/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
5.3% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Good
$185 per night
Visual Appeal
Average
4/10 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 54% — 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

34% occ.
4.5%
$1,398/mo
44% occ.
5.8%
$1,827/mo
54% occ.
7.2%
$2,255/mo
current
64% occ.
8.6%
$2,684/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.