Detached house in Golfe Santo António, Budens
Detached house in Golfe Santo António, Budens — image 2Detached house in Golfe Santo António, Budens — image 3Detached house in Golfe Santo António, Budens — image 4Detached house in Golfe Santo António, Budens — image 5
Grade A+villaluxury

Detached house in Golfe Santo António, Budens

Sagres/Vila do Bispo · Western Algarve ·

€1.1M

Asking Price (EUR)

19.1%

True Net Yield (Owner, all-in)

13.3%

True Net Yield (Managed, all-in)

29.5%

True Gross Yield

67%

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: €385,115/yr
Average Daily Rate: €1582
+33.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 3.5 years
5-yr Capital Value: €1.5M
10-yr Capital Value: €1.8M
Brixfox Score: 88.2 / 100
Comparable Properties: 5
Data Confidence: 66%
Search Radius: 3 km

True Investment Cost

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

€1.3M

+16.2% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€84,375
IS — Stamp duty (0.8%)€9,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€16,875
Total acquisition costs€111,500
Renovation€0 — move-in ready
Furnishing & STR launch (5bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€71,000
All-in investment (incl. renovation & furnishing)€1.3M

Gross yield (asking price)

34.2%

True gross yield (all-in)

29.5%

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: 5
Bathrooms: 6
Building: 368 m²
Land: 1300 m²
Style: contemporary
Condition: excellent
Year Built: 2007
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity-edge poolcurved architectural facademultiple terraces/balconiespanoramic countryside views

Score Breakdown

ROI
25
Visual Appeal
14.8
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
7.01
Payback Speed
5
STR Suitability
3

Description

Located in the prestigious and established Santo António Golf Resort, in Budens, this distinguished five-bedroom villa combines generous proportions with privacy and the timeless ambiance of the Algarve. Built on a 1350 m² plot with a built area of 367 m², the residence offers ample interior and exterior spaces, carefu

Location

📍 37.0090°N, 8.9390°W

· Sagres/Vila do Bispo, Algarve, Portugal

View on Portuguese Property Investments →Also on Idealista.pt
Idealista.pt
Sagres/Vila do Bispo / Western Algarve

Detached house in Golfe Santo António, Budens

Inventory
5 Beds
Bathrooms
6 Baths
Built Area
368 m²
Land Plot
1300 m²
Tenure
Freehold
Yield Curve Status

Grade A+ investment — short-term rental yields 24.7% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score88
GradeA+
Brixfox Intelligence
88A+Excellent
Score Breakdown
ROI & Yield97%
Capital Growth92%
Risk Profile89%
Market Demand88%

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
+29.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$277K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
24.7%
$25,180/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
4.0 yr
Rental only

Property details

Year built: 2007
Energy: B
Condition: excellent

Description

Located in the prestigious and established Santo António Golf Resort, in Budens, this distinguished five-bedroom villa combines generous proportions with privacy and the timeless ambiance of the Algarve. Built on a 1350 m² plot with a built area of 367 m², the residence offers ample interior and exterior spaces, carefu

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$2,288/night
50% ($1052)Brixfox estimate($2,288/night)200% ($4209)
Occupancy
70%
10%Brixfox estimate(70%)100%

Short-Term Rental

Yearly income
$302,155
Airbnb data$2,288/night · 70% occupancy
Rental income
$2,288/night · 70% occ.
$585,183
Running costs (20%)
Utilities, cleaning, maintenance
-$117,037
Income tax (10%)
Indonesian rental income tax
-$163,851
Property tax
Annual property tax
-$2,140
Net income
24.7% ROI
$302,155

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$1,222,826
IMT (transfer tax, investment schedule)$91,712
Imposto de Selo (stamp duty)$9,783
Notary & registration$1,359
Legal / due diligence$18,342
Total acquisition costs$121,196
RenovationMove-in ready
Furnishing & STR launch
5bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$75,000
All-in investment$1,419,022

Gross yield (asking)

47.9%

True gross yield (all-in)

41.2%

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 Sagres/Vila do Bispo.

$19.4M$14.6M$9.7M$4.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
Capital appreciation
Property value growing at +4%/yr based on Sagres/Vila do Bispo 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
$1.4M
+22%
Rental Income
+$1.5M
Total Position
$2.8M
+153%
20.4%/yr
Year 10
Capital Value
$1.7M
+48%
Rental Income
+$3.2M
Total Position
$4.9M
+331%
15.7%/yr
Year 20
Capital Value
$2.5M
+119%
Rental Income
+$7.5M
Total Position
$9.9M
+783%
11.5%/yr
Year 30
Capital Value
$3.6M
+224%
Rental Income
+$13.2M
Total Position
$16.9M
+1400%
9.4%/yr

Location

Sagres/Vila do Bispo

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
24.7% annual return
Occupancy
Good
70% average occupancy
Nightly Rate
Strong
$2105 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
1300 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 24.7% — outperforms most villas in this market
Premium nightly rate of $2105 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

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

50% occ.
23.8%
$24,218/mo
60% occ.
28.5%
$29,089/mo
70% occ.
33.3%
$33,959/mo
current
80% occ.
38.1%
$38,830/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.