T2 flat, Marginal de Alvor, 4, Centro, Alvor
T2 flat, Marginal de Alvor, 4, Centro, Alvor — image 2T2 flat, Marginal de Alvor, 4, Centro, Alvor — image 3T2 flat, Marginal de Alvor, 4, Centro, Alvor — image 4T2 flat, Marginal de Alvor, 4, Centro, Alvor — image 5
Grade Bapartmentluxury

T2 flat, Marginal de Alvor, 4, Centro, Alvor

Portimão · Western Algarve ·

€1.2M

Asking Price (EUR)

2.5%

True Net Yield (Owner, all-in)

1.8%

True Net Yield (Managed, all-in)

3.9%

True Gross Yield

55%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.2 months ago and is currently at 10% 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: €53,132/yr
Average Daily Rate: €263
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 27.4 years
5-yr Capital Value: €1.6M
10-yr Capital Value: €1.9M
Brixfox Score: 63.7 / 100
Comparable Properties: 42
Data Confidence: 90%
Search Radius: 2 km

True Investment Cost

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

€1.4M

+13.4% over asking

Asking price€1.2M
IMT — Property transfer tax (investment schedule)€90,000
IS — Stamp duty (0.8%)€9,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€18,000
Total acquisition costs€118,850
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,450
All-in investment (incl. renovation & furnishing)€1.4M

Gross yield (asking price)

4.4%

True gross yield (all-in)

3.9%

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: 274 m²
Style: contemporary
Condition: new-build
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop terrace with ocean view and outdoor kitchenmodern minimalist interior design with natural wood accentslarge communal pool area with stylish loungersproximity to beach and marina

Score Breakdown

ROI
12.19
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
5.53
Payback Speed
0
STR Suitability
3

Description

T2 apartment with 102 m2 of private gross area, outdoor area of 134 m2, private pool and 2 parking spaces, inserted in a new residential development to be born next to Praia de Alvor. Comprising 24 apartments, of types T2 and T3, which combine a privileged location with the charm and tranquility of one of the most aut

Location

📍 37.1266°N, 8.5947°W

· Portimão, Algarve, Portugal

View on Dils Portugal →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

T2 flat, Marginal de Alvor, 4, Centro, Alvor

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

Grade B investment — short-term rental yields 3.0% 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
+7.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$295K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.0%
$3,241/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
33.5 yr
Rental only

Property details

Energy: A
Condition: new-build

Description

T2 apartment with 102 m2 of private gross area, outdoor area of 134 m2, private pool and 2 parking spaces, inserted in a new residential development to be born next to Praia de Alvor. Comprising 24 apartments, of types T2 and T3, which combine a privileged location with the charm and tranquility of one of the most aut

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$392/night
50% ($181)Brixfox estimate($392/night)200% ($722)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$38,889
Airbnb data$392/night · 55% occupancy
Rental income
$392/night · 55% occ.
$79,176
Running costs (20%)
Utilities, cleaning, maintenance
-$15,835
Income tax (10%)
Indonesian rental income tax
-$22,169
Property tax
Annual property tax
-$2,283
Net income
3.0% ROI
$38,889

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$1,304,348
IMT (transfer tax, investment schedule)$97,826
Imposto de Selo (stamp duty)$10,435
Notary & registration$1,359
Legal / due diligence$19,565
Total acquisition costs$129,185
RenovationMove-in ready
Furnishing & STR launch
2bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$46,141
All-in investment$1,479,674

Gross yield (asking)

6.1%

True gross yield (all-in)

5.4%

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 Portimão.

$6.4M$4.8M$3.2M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.2M
Capital appreciation
Property value growing at +4%/yr based on Portimão 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 24: 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
$1.5M
+22%
Rental Income
+$190K
Total Position
$1.6M
+37%
6.6%/yr
Year 10
Capital Value
$1.8M
+48%
Rental Income
+$410K
Total Position
$2.2M
+82%
6.2%/yr
Year 20
Capital Value
$2.6M
+119%
Rental Income
+$961K
Total Position
$3.6M
+199%
5.6%/yr
Year 30
Capital Value
$3.9M
+224%
Rental Income
+$1.7M
Total Position
$5.6M
+366%
5.3%/yr

Location

Portimão

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
Weak
3.0% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$361 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $361 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.0% is below 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

35% occ.
2.5%
$2,757/mo
45% occ.
3.3%
$3,593/mo
55% occ.
4.1%
$4,428/mo
current
65% occ.
4.8%
$5,264/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.