T2 flat in Rua Engenheiro Francisco Bívar, 6, Praia da Rocha, Portimão
T2 flat in Rua Engenheiro Francisco Bívar, 6, Praia da Rocha, Portimão — image 2T2 flat in Rua Engenheiro Francisco Bívar, 6, Praia da Rocha, Portimão — image 3T2 flat in Rua Engenheiro Francisco Bívar, 6, Praia da Rocha, Portimão — image 4T2 flat in Rua Engenheiro Francisco Bívar, 6, Praia da Rocha, Portimão — image 5
Grade Bapartmentluxury

T2 flat in Rua Engenheiro Francisco Bívar, 6, Praia da Rocha, Portimão

Portimão · Western Algarve ·

€996,600

Asking Price (EUR)

1.8%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

2.8%

True Gross Yield

45%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.5 months ago and is currently at 12% 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: €31,135/yr
Average Daily Rate: €189
+11.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Luxury finish (+8%)
Payback Period: 39.2 years
5-yr Capital Value: €1.3M
10-yr Capital Value: €1.6M
Brixfox Score: 59.8 / 100
Comparable Properties: 82
Data Confidence: 92%
Search Radius: 2 km

True Investment Cost

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

€1.1M

+12.4% over asking

Asking price€996,600
IMT — Property transfer tax (investment schedule)€59,796
IS — Stamp duty (0.8%)€7,973
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€14,949
Total acquisition costs€83,968
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€39,950
All-in investment (incl. renovation & furnishing)€1.1M

Gross yield (asking price)

3.1%

True gross yield (all-in)

2.8%

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: 3
Building: 213 m²
Style: contemporary
Condition: new-build
Year Built: 2027
Energy Certificate: B-

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

modern track lightingstatement pendant lightstextured rugsminimalist artpaneled wardrobe doors

Score Breakdown

ROI
10.65
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
4.51
Payback Speed
0
STR Suitability
3

Description

2 bedroom flat with terrace of 90.40m2 consisting of living room in openspace, two suites and a bathroom. It also has a box garage with 1 space Imagine living just steps from the golden sand of Praia da Rocha, in a gated community that combines contemporary architecture, excellent finishes and luxury amenities. The Oc

Location

📍 37.1199°N, 8.5385°W

· Portimão, Algarve, Portugal

View on Imojoy Real Estate →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

T2 flat in Rua Engenheiro Francisco Bívar, 6, Praia da Rocha, Portimão

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

Grade B investment — short-term rental yields 2.0% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score60
GradeB
Brixfox Intelligence
60BStrong
Score Breakdown
ROI & Yield66%
Capital Growth63%
Risk Profile62%
Market Demand60%

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
+7.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$245K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.0%
$1,834/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
49.2 yr
Rental only

Property details

Year built: 2027
Energy: B-
Condition: new-build

Description

2 bedroom flat with terrace of 90.40m2 consisting of living room in openspace, two suites and a bathroom. It also has a box garage with 1 space Imagine living just steps from the golden sand of Praia da Rocha, in a gated community that combines contemporary architecture, excellent finishes and luxury amenities. The Oc

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$279/night
50% ($128)Brixfox estimate($279/night)200% ($513)
Occupancy
45%
10%Brixfox estimate(45%)100%

Short-Term Rental

Yearly income
$22,004
Airbnb data$279/night · 45% occupancy
Rental income
$279/night · 45% occ.
$45,961
Running costs (20%)
Utilities, cleaning, maintenance
-$9,192
Income tax (10%)
Indonesian rental income tax
-$12,869
Property tax
Annual property tax
-$1,896
Net income
2.0% ROI
$22,004

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$1,083,261
IMT (transfer tax, investment schedule)$64,996
Imposto de Selo (stamp duty)$8,666
Notary & registration$1,359
Legal / due diligence$16,249
Total acquisition costs$91,270
RenovationMove-in ready
Furnishing & STR launch
2bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$43,424
All-in investment$1,217,954

Gross yield (asking)

4.2%

True gross yield (all-in)

3.8%

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 Portimão.

$4.8M$3.6M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $997K
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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.2M
+22%
Rental Income
+$107K
Total Position
$1.3M
+32%
5.8%/yr
Year 10
Capital Value
$1.5M
+48%
Rental Income
+$232K
Total Position
$1.7M
+71%
5.5%/yr
Year 20
Capital Value
$2.2M
+119%
Rental Income
+$544K
Total Position
$2.7M
+174%
5.2%/yr
Year 30
Capital Value
$3.2M
+224%
Rental Income
+$963K
Total Position
$4.2M
+321%
4.9%/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
2.0% annual return
Occupancy
Average
45% average occupancy
Nightly Rate
Strong
$257 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $257 — positioned in the top tier
Stunning visuals with 8/10 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 2.0% 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

30% occ.
1.8%
$1,624/mo
40% occ.
2.5%
$2,217/mo
45% occ.
2.8%
$2,523/mo
current
55% occ.
3.5%
$3,117/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.