T2 flat in Rua Manuel Sousa Pestana, Zona do Autódromo do Algarve, Mexilhoeira Grande
T2 flat in Rua Manuel Sousa Pestana, Zona do Autódromo do Algarve, Mexilhoeira Grande — image 2T2 flat in Rua Manuel Sousa Pestana, Zona do Autódromo do Algarve, Mexilhoeira Grande — image 3T2 flat in Rua Manuel Sousa Pestana, Zona do Autódromo do Algarve, Mexilhoeira Grande — image 4T2 flat in Rua Manuel Sousa Pestana, Zona do Autódromo do Algarve, Mexilhoeira Grande — image 5
Grade B+apartmentmid-range

T2 flat in Rua Manuel Sousa Pestana, Zona do Autódromo do Algarve, Mexilhoeira Grande

Portimão · Western Algarve ·

€225,000

Asking Price (EUR)

18.3%

True Net Yield (Owner, all-in)

12.7%

True Net Yield (Managed, all-in)

28.2%

True Gross Yield

60%

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: €76,777/yr
Average Daily Rate: €349
Payback Period: 3.5 years
5-yr Capital Value: €295,647
10-yr Capital Value: €359,699
Brixfox Score: 74.8 / 100
Comparable Properties: 5
Data Confidence: 51%
Search Radius: 6 km

True Investment Cost

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

€272,012

+20.9% over asking

Asking price€225,000
IMT — Property transfer tax (investment schedule)€6,747
IS — Stamp duty (0.8%)€1,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,375
Total acquisition costs€13,172
Renovation (est. €55/m² × 118 m²)
Light touch-ups — paint, fixtures, deep clean.		€6,490
(€3,540–€9,440)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€27,350
All-in investment (incl. renovation & furnishing)€272,012

Gross yield (asking price)

34.1%

True gross yield (all-in)

28.2%

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: 118 m²
Style: contemporary
Condition: good
Energy Certificate: B-
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multiple outdoor poolsexpansive green views

Score Breakdown

ROI
25
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
4.36
Rental Demand
6.02
Payback Speed
5
STR Suitability
3

Description

Two bedroom flat, sold fully furnished, consists of a spacious open plan living room with a dining area, two large bedrooms with wardrobes, two bathrooms and a fully equipped kitchen with hob, oven, extractor fan, microwave, fridge, water heater, dishwasher and washing machine. Private terrace that offers an incredible

Location

📍 37.2424°N, 8.6252°W

· Portimão, Algarve, Portugal

View on JBrites →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

T2 flat in Rua Manuel Sousa Pestana, Zona do Autódromo do Algarve, Mexilhoeira Grande

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

Grade B+ investment — short-term rental yields 24.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score75
GradeB+
Brixfox Intelligence
75B+Strong
Score Breakdown
ROI & Yield83%
Capital Growth79%
Risk Profile76%
Market Demand75%

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
+29.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$55K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
24.2%
$4,923/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
4 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
4.1 yr
Rental only

Property details

Energy: B-
Condition: good

Description

Two bedroom flat, sold fully furnished, consists of a spacious open plan living room with a dining area, two large bedrooms with wardrobes, two bathrooms and a fully equipped kitchen with hob, oven, extractor fan, microwave, fridge, water heater, dishwasher and washing machine. Private terrace that offers an incredible

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$520/night
50% ($239)Brixfox estimate($520/night)200% ($958)
Occupancy
60%
10%Brixfox estimate(60%)100%

Short-Term Rental

Yearly income
$59,074
Airbnb data$520/night · 60% occupancy
Rental income
$520/night · 60% occ.
$114,426
Running costs (20%)
Utilities, cleaning, maintenance
-$22,885
Income tax (10%)
Indonesian rental income tax
-$32,039
Property tax
Annual property tax
-$428
Net income
24.2% ROI
$59,074

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$244,565
IMT (transfer tax, investment schedule)$7,334
Imposto de Selo (stamp duty)$1,957
Notary & registration$1,359
Legal / due diligence$3,668
Total acquisition costs$14,317
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$7,054
($3,848–$10,261)
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$29,728
All-in investment$295,665

Gross yield (asking)

46.8%

True gross yield (all-in)

38.7%

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.

$3.8M$2.9M$1.9M$953K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $225K
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 4: rental income alone has repaid the full purchase price.
2x return
Year 4: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$274K
+22%
Rental Income
+$289K
Total Position
$562K
+150%
20.1%/yr
Year 10
Capital Value
$333K
+48%
Rental Income
+$623K
Total Position
$956K
+325%
15.6%/yr
Year 20
Capital Value
$493K
+119%
Rental Income
+$1.5M
Total Position
$2.0M
+768%
11.4%/yr
Year 30
Capital Value
$730K
+224%
Rental Income
+$2.6M
Total Position
$3.3M
+1374%
9.4%/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
Strong
24.2% annual return
Occupancy
Good
60% average occupancy
Nightly Rate
Strong
$479 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

High rental yield at 24.2% — outperforms most villas in this market
Premium nightly rate of $479 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Compact plot at 0 m² — limited expansion potential

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

40% occ.
21.7%
$4,423/mo
50% occ.
27.1%
$5,531/mo
60% occ.
32.6%
$6,639/mo
current
70% occ.
38.0%
$7,747/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.