T2 flat in Rua Vista Mar, Praia da Rocha, Portimão
T2 flat in Rua Vista Mar, Praia da Rocha, Portimão — image 2T2 flat in Rua Vista Mar, Praia da Rocha, Portimão — image 3T2 flat in Rua Vista Mar, Praia da Rocha, Portimão — image 4T2 flat in Rua Vista Mar, Praia da Rocha, Portimão — image 5
Grade B+apartmentluxury

T2 flat in Rua Vista Mar, Praia da Rocha, Portimão

Portimão · Western Algarve ·

€625,000

Asking Price (EUR)

3.5%

True Net Yield (Owner, all-in)

2.4%

True Net Yield (Managed, all-in)

5.4%

True Gross Yield

44%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2 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: €39,116/yr
Average Daily Rate: €243
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 19.9 years
5-yr Capital Value: €821,241
10-yr Capital Value: €999,165
Brixfox Score: 66.6 / 100
Comparable Properties: 83
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.

€720,905

+15.3% over asking

Asking price€625,000
IMT — Property transfer tax (investment schedule)€37,830
IS — Stamp duty (0.8%)€5,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,375
Total acquisition costs€53,455
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)€720,905

Gross yield (asking price)

6.3%

True gross yield (all-in)

5.4%

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: 135 m²
Style: contemporary
Condition: excellent
Year Built: 2022
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large communal poolmodern architecture with glass balconieslandscaped gardensterraced design

Score Breakdown

ROI
15.5
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
4.7
Rental Demand
4.41
Payback Speed
2
STR Suitability
3

Description

We present this excellent 2-bedroom apartment, set within a high-quality gated condominium, located in Lot 2 of the prestigious Oásis Mar development, in one of the most sought-after areas of the Algarve. Situated next to Três Castelos Beach, just a few meters from Praia da Rocha and only minutes from Portimão, this p

Location

📍 37.1219°N, 8.5451°W

· Portimão, Algarve, Portugal

View on Arnaut Consultores →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

T2 flat in Rua Vista Mar, Praia da Rocha, Portimão

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

Grade B+ investment — short-term rental yields 4.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score67
GradeB+
Brixfox Intelligence
67B+Strong
Score Breakdown
ROI & Yield74%
Capital Growth70%
Risk Profile69%
Market Demand67%

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
+9.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$154K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.2%
$2,353/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
24.1 yr
Rental only

Property details

Year built: 2022
Energy: A
Condition: excellent

Description

We present this excellent 2-bedroom apartment, set within a high-quality gated condominium, located in Lot 2 of the prestigious Oásis Mar development, in one of the most sought-after areas of the Algarve. Situated next to Três Castelos Beach, just a few meters from Praia da Rocha and only minutes from Portimão, this p

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$351/night
50% ($162)Brixfox estimate($351/night)200% ($646)
Occupancy
44%
10%Brixfox estimate(44%)100%

Short-Term Rental

Yearly income
$28,241
Airbnb data$351/night · 44% occupancy
Rental income
$351/night · 44% occ.
$56,596
Running costs (20%)
Utilities, cleaning, maintenance
-$11,319
Income tax (10%)
Indonesian rental income tax
-$15,847
Property tax
Annual property tax
-$1,189
Net income
4.2% ROI
$28,241

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$679,348
IMT (transfer tax, investment schedule)$41,120
Imposto de Selo (stamp duty)$5,435
Notary & registration$1,359
Legal / due diligence$10,190
Total acquisition costs$58,103
RenovationMove-in ready
Furnishing & STR launch
2bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$46,141
All-in investment$783,592

Gross yield (asking)

8.3%

True gross yield (all-in)

7.2%

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$2.8M$1.9M$938K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $625K
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 19: 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
$760K
+22%
Rental Income
+$138K
Total Position
$898K
+44%
7.5%/yr
Year 10
Capital Value
$925K
+48%
Rental Income
+$298K
Total Position
$1.2M
+96%
6.9%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$698K
Total Position
$2.1M
+231%
6.2%/yr
Year 30
Capital Value
$2.0M
+224%
Rental Income
+$1.2M
Total Position
$3.3M
+422%
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
4.2% annual return
Occupancy
Weak
44% average occupancy
Nightly Rate
Strong
$323 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 $323 — 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 4.2% 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

30% occ.
3.8%
$2,144/mo
40% occ.
5.1%
$2,892/mo
44% occ.
5.7%
$3,203/mo
current
54% occ.
7.0%
$3,951/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.