T1 flat in Avenida das Comunidades Lusiadas & Rua so Sol, 2, Praia da Rocha, Portimão
T1 flat in Avenida das Comunidades Lusiadas & Rua so Sol, 2, Praia da Rocha, Portimão — image 2T1 flat in Avenida das Comunidades Lusiadas & Rua so Sol, 2, Praia da Rocha, Portimão — image 3T1 flat in Avenida das Comunidades Lusiadas & Rua so Sol, 2, Praia da Rocha, Portimão — image 4T1 flat in Avenida das Comunidades Lusiadas & Rua so Sol, 2, Praia da Rocha, Portimão — image 5
Grade Bapartmentmid-range

T1 flat in Avenida das Comunidades Lusiadas & Rua so Sol, 2, Praia da Rocha, Portimão

Portimão · Western Algarve ·

€383,000

Asking Price (EUR)

3.8%

True Net Yield (Owner, all-in)

2.6%

True Net Yield (Managed, all-in)

5.9%

True Gross Yield

53%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 17% 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: €25,262/yr
Average Daily Rate: €130
+3.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 18.9 years
5-yr Capital Value: €503,256
10-yr Capital Value: €612,288
Brixfox Score: 64.8 / 100
Comparable Properties: 87
Data Confidence: 94%
Search Radius: 2 km

True Investment Cost

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

€431,029

+12.5% over asking

Asking price€383,000
IMT — Property transfer tax (investment schedule)€18,470
IS — Stamp duty (0.8%)€3,064
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,745
Total acquisition costs€28,529
Renovation€0 — move-in ready
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€19,500
All-in investment (incl. renovation & furnishing)€431,029

Gross yield (asking price)

6.6%

True gross yield (all-in)

5.9%

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: 1
Bathrooms: 1
Building: 77 m²
Style: contemporary
Condition: new-build
Energy Certificate: B

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

slatted wood accent wallsintegrated shelving and TV unitmodern kitchen island with seatingbacklit mirror with floating shelf

Score Breakdown

ROI
15.9
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
3.54
Rental Demand
5.31
Payback Speed
2
STR Suitability
3

Description

Beach Walk Residences – Luxury Apartments - Genuine Investments Promotion - Inaugural Table The BeachWalk Development is a gated community distinguished by its modern, bold design architecture. It is located in the heart of Praia da Rocha, less than 150 meters from the sea, a luxurious location between Marina de Port

Location

📍 37.1197°N, 8.5427°W

· Portimão, Algarve, Portugal

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

T1 flat in Avenida das Comunidades Lusiadas & Rua so Sol, 2, Praia da Rocha, Portimão

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
77 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 4.4% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score65
GradeB
Brixfox Intelligence
65BStrong
Score Breakdown
ROI & Yield72%
Capital Growth68%
Risk Profile67%
Market Demand65%

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
+9.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$94K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.4%
$1,521/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
22.8 yr
Rental only

Property details

Energy: B
Condition: new-build

Description

Beach Walk Residences – Luxury Apartments - Genuine Investments Promotion - Inaugural Table The BeachWalk Development is a gated community distinguished by its modern, bold design architecture. It is located in the heart of Praia da Rocha, less than 150 meters from the sea, a luxurious location between Marina de Port

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$188/night
50% ($87)Brixfox estimate($188/night)200% ($346)
Occupancy
53%
10%Brixfox estimate(53%)100%

Short-Term Rental

Yearly income
$18,257
Airbnb data$188/night · 53% occupancy
Rental income
$188/night · 53% occ.
$36,511
Running costs (20%)
Utilities, cleaning, maintenance
-$7,302
Income tax (10%)
Indonesian rental income tax
-$10,223
Property tax
Annual property tax
-$729
Net income
4.4% ROI
$18,257

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$416,304
IMT (transfer tax, investment schedule)$20,076
Imposto de Selo (stamp duty)$3,330
Notary & registration$1,359
Legal / due diligence$6,245
Total acquisition costs$31,010
RenovationMove-in ready
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$21,196
All-in investment$468,510

Gross yield (asking)

8.8%

True gross yield (all-in)

7.8%

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.

$2.3M$1.8M$1.2M$587K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $383K
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 18: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$466K
+22%
Rental Income
+$89K
Total Position
$555K
+45%
7.7%/yr
Year 10
Capital Value
$567K
+48%
Rental Income
+$193K
Total Position
$759K
+98%
7.1%/yr
Year 20
Capital Value
$839K
+119%
Rental Income
+$451K
Total Position
$1.3M
+237%
6.3%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$799K
Total Position
$2.0M
+433%
5.7%/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
Average
4.4% annual return
Occupancy
Average
53% average occupancy
Nightly Rate
Good
$173 per night
Visual Appeal
Good
7/10 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
Yield of 4.4% is near 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

33% occ.
3.7%
$1,267/mo
43% occ.
4.8%
$1,668/mo
53% occ.
6.0%
$2,069/mo
current
63% occ.
7.1%
$2,470/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.