Quinta in Centro, Alvor
Quinta in Centro, Alvor — image 2Quinta in Centro, Alvor — image 3Quinta in Centro, Alvor — image 4Quinta in Centro, Alvor — image 5
Grade Bvillabudget

Quinta in Centro, Alvor

Portimão · Western Algarve ·

€1.7M

Asking Price (EUR)

0.7%

True Net Yield (Owner, all-in)

0.5%

True Net Yield (Managed, all-in)

1.0%

True Gross Yield

52%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.7 months ago and is currently at 15% 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: €36,933/yr
Average Daily Rate: €195
Payback Period: 56.9 years
5-yr Capital Value: €2.2M
10-yr Capital Value: €2.7M
Brixfox Score: 61.1 / 100
Comparable Properties: 33
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.

€3.7M

+116.9% over asking

Asking price€1.7M
IMT — Property transfer tax (investment schedule)€127,500
IS — Stamp duty (0.8%)€13,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€25,500
Total acquisition costs€167,850
Renovation (est. €900/m² × 2000 m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		€1.8M
(€1.4M–€2.2M)
Furnishing & STR launch (2bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€18,850
All-in investment (incl. renovation & furnishing)€3.7M

Gross yield (asking price)

2.2%

True gross yield (all-in)

1.0%

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: 2000 m²
Land: 200000 m²
Style: portuguese-traditional
Condition: needs-renovation
Year Built: NaN
Energy Certificate: G
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rural settingagricultural land

Score Breakdown

ROI
9.53
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.18
Payback Speed
0
STR Suitability
3

Description

Farm located in Várzea da Penina, 5 km from the centre of Portimão and at the same distance from the iconic village of Alvor. With 20 ha of fertile soil and supplied with irrigation water by its own borehole and by the irrigation perimeter of the Bravura dam. With 622 m2 of urban area, divided into 420 meters of wareh

Location

📍 37.1321°N, 8.5952°W

· Portimão, Algarve, Portugal

View on SUL PROPERTIES →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

Quinta in Centro, Alvor

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
2000 m²
Land Plot
200000 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 1.3% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score61
GradeB
Brixfox Intelligence
61BStrong
Score Breakdown
ROI & Yield67%
Capital Growth64%
Risk Profile63%
Market Demand61%

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
+6.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$419K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.3%
$2,070/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
14 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
74.4 yr
Rental only

Property details

Year built: NaN
Energy: G
Condition: needs-renovation

Description

Farm located in Várzea da Penina, 5 km from the centre of Portimão and at the same distance from the iconic village of Alvor. With 20 ha of fertile soil and supplied with irrigation water by its own borehole and by the irrigation perimeter of the Bravura dam. With 622 m2 of urban area, divided into 420 meters of wareh

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$285/night
50% ($131)Brixfox estimate($285/night)200% ($525)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Yearly income
$24,839
Airbnb data$285/night · 52% occupancy
Rental income
$285/night · 52% occ.
$53,986
Running costs (20%)
Utilities, cleaning, maintenance
-$10,797
Income tax (10%)
Indonesian rental income tax
-$15,116
Property tax
Annual property tax
-$3,234
Net income
1.3% ROI
$24,839

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$1,847,826
IMT (transfer tax, investment schedule)$138,587
Imposto de Selo (stamp duty)$14,783
Notary & registration$1,359
Legal / due diligence$27,717
Total acquisition costs$182,446
Renovation (~$978/m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		$1,956,522
($1,521,739–$2,391,304)
Furnishing & STR launch
2bd × $2,717 base + appliances, electronics, outdoor, licence, photography, linens.		$18,315
All-in investment$4,005,109

Gross yield (asking)

2.9%

True gross yield (all-in)

1.3%

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.

$7.6M$5.7M$3.8M$1.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $1.7M
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 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.1M
+22%
Rental Income
+$121K
Total Position
$2.2M
+29%
5.2%/yr
Year 10
Capital Value
$2.5M
+48%
Rental Income
+$262K
Total Position
$2.8M
+63%
5.0%/yr
Year 20
Capital Value
$3.7M
+119%
Rental Income
+$614K
Total Position
$4.3M
+155%
4.8%/yr
Year 30
Capital Value
$5.5M
+224%
Rental Income
+$1.1M
Total Position
$6.6M
+288%
4.6%/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
1.3% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$263 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Strong
200000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $263 — positioned in the top tier
Generous 200000 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.3% 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

32% occ.
1.1%
$1,664/mo
42% occ.
1.5%
$2,272/mo
52% occ.
1.9%
$2,880/mo
current
62% occ.
2.3%
$3,488/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.