T0 (studio) in Torralta - Prainha, Alvor
T0 (studio) in Torralta - Prainha, Alvor — image 2T0 (studio) in Torralta - Prainha, Alvor — image 3T0 (studio) in Torralta - Prainha, Alvor — image 4T0 (studio) in Torralta - Prainha, Alvor — image 5
Grade B+apartmentmid-range

T0 (studio) in Torralta - Prainha, Alvor

Portimão · Western Algarve ·

€210,000

Asking Price (EUR)

12.6%

True Net Yield (Owner, all-in)

8.7%

True Net Yield (Managed, all-in)

19.4%

True Gross Yield

55%

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: €47,776/yr
Average Daily Rate: €239
+22.0% vs area baselineModern/contemporary style (+12%), Has pool (0%), Has view (+10%)
Payback Period: 5.5 years
5-yr Capital Value: €275,937
10-yr Capital Value: €335,719
Brixfox Score: 74.8 / 100
Comparable Properties: 48
Data Confidence: 90%
Search Radius: 2 km

True Investment Cost

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

€245,702

+17.0% over asking

Asking price€210,000
IMT — Property transfer tax (investment schedule)€5,697
IS — Stamp duty (0.8%)€1,680
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,150
Total acquisition costs€11,777
Renovation (est. €55/m² × 35 m²)
Light touch-ups — paint, fixtures, deep clean.		€1,925
(€1,050–€2,800)
Furnishing & STR launch (0bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,000
All-in investment (incl. renovation & furnishing)€245,702

Gross yield (asking price)

22.8%

True gross yield (all-in)

19.4%

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.

Bathrooms: 1
Building: 35 m²
Style: contemporary
Condition: good
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

indoor-pool-with-skylightbeach-proximity

Score Breakdown

ROI
25
Visual Appeal
12.2
Ownership Security
13
Location
8.4
Land & Space
2.7
Rental Demand
5.48
Payback Speed
5
STR Suitability
3

Description

This studio apartment, located in a private condominium in Alvor, offers a prime opportunity for investment or leisure. Just a two minute walk from the beach, it boasts stunning views of the Atlantic Ocean. Situated on the ninth floor, the apartment features an open-plan living area, a modern bathroom, and a well-equi

Location

📍 37.1213°N, 8.5855°W

· Portimão, Algarve, Portugal

View on Ideal Homes Portugal →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

T0 (studio) in Torralta - Prainha, Alvor

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

Grade B+ investment — short-term rental yields 15.6% 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
+20.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$52K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
15.6%
$2,961/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
5 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
6.4 yr
Rental only

Property details

Energy: D
Condition: good

Description

This studio apartment, located in a private condominium in Alvor, offers a prime opportunity for investment or leisure. Just a two minute walk from the beach, it boasts stunning views of the Atlantic Ocean. Situated on the ninth floor, the apartment features an open-plan living area, a modern bathroom, and a well-equi

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$346/night
50% ($159)Brixfox estimate($346/night)200% ($636)
Occupancy
55%
10%Brixfox estimate(55%)100%

Short-Term Rental

Yearly income
$35,531
Airbnb data$346/night · 55% occupancy
Rental income
$346/night · 55% occ.
$69,098
Running costs (20%)
Utilities, cleaning, maintenance
-$13,820
Income tax (10%)
Indonesian rental income tax
-$19,347
Property tax
Annual property tax
-$399
Net income
15.6% ROI
$35,531

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$228,261
IMT (transfer tax, investment schedule)$6,192
Imposto de Selo (stamp duty)$1,826
Notary & registration$1,359
Legal / due diligence$3,424
Total acquisition costs$12,801
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$2,092
($1,141–$3,043)
Furnishing & STR launch
0bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$23,913
All-in investment$267,067

Gross yield (asking)

30.3%

True gross yield (all-in)

25.9%

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.

$2.6M$1.9M$1.3M$643K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $210K
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 6: rental income alone has repaid the full purchase price.
2x return
Year 5: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$255K
+22%
Rental Income
+$174K
Total Position
$429K
+104%
15.4%/yr
Year 10
Capital Value
$311K
+48%
Rental Income
+$375K
Total Position
$686K
+226%
12.6%/yr
Year 20
Capital Value
$460K
+119%
Rental Income
+$878K
Total Position
$1.3M
+537%
9.7%/yr
Year 30
Capital Value
$681K
+224%
Rental Income
+$1.6M
Total Position
$2.2M
+965%
8.2%/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
15.6% annual return
Occupancy
Average
55% average occupancy
Nightly Rate
Strong
$318 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 15.6% — outperforms most villas in this market
Premium nightly rate of $318 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 55% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

35% occ.
13.3%
$2,526/mo
45% occ.
17.1%
$3,261/mo
55% occ.
21.0%
$3,997/mo
current
65% occ.
24.9%
$4,733/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.