T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves
T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves — image 2T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves — image 3T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves — image 4T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves — image 5
Grade Bapartmentmid-range

T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves

Silves · Central Algarve ·

€470,000

Asking Price (EUR)

5.3%

True Net Yield (Owner, all-in)

3.6%

True Net Yield (Managed, all-in)

6.8%

True Gross Yield

40%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.2 months ago and is currently at 19% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.76, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €36,159/yr
Average Daily Rate: €248
+3.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 26.8 years
5-yr Capital Value: €544,859
10-yr Capital Value: €631,641
Brixfox Score: 63 / 100
Comparable Properties: 59
Data Confidence: 97%
Search Radius: 2 km

True Investment Cost

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

€532,340

+13.3% over asking

Asking price€470,000
IMT — Property transfer tax (investment schedule)€25,430
IS — Stamp duty (0.8%)€3,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,050
Total acquisition costs€37,490
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€24,850
All-in investment (incl. renovation & furnishing)€532,340

Gross yield (asking price)

7.7%

True gross yield (all-in)

6.8%

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: 98 m²
Style: contemporary
Condition: excellent
Energy Certificate: A

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

floating media consolelarge decorative wall artrecessed lighting

Score Breakdown

ROI
14.06
Visual Appeal
13.6
Ownership Security
13
Location
8.4
Land & Space
3.96
Rental Demand
4
Payback Speed
2
STR Suitability
4

Description

This development consists of 24 modern apartments, spread over six floors, with 2, 3 and 4 bedrooms, all with generous interior areas and large balconies. The top apartments have a fantastic terrace, with jacuzzi, barbecue and outdoor dining area. For added convenience and security, the complex has enclosed parking in

Location

📍 37.1033°N, 8.3627°W

· Silves, Algarve, Portugal

View on AlgarveDream Property →Also on Idealista.pt
T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves
Idealista.pt
Source verified

T2 flat in Avenida General Humberto Delgado, 34, Armação de Pêra, Silves

Silves · Central Algarve · Freehold · Ref BF-6226
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
98 m²
True net yield
3.7%
≈ $3,133/mo net after costs & tax
Brixfox Score 63 · B

Property details

Energy: A
Condition: excellent

Description

This development consists of 24 modern apartments, spread over six floors, with 2, 3 and 4 bedrooms, all with generous interior areas and large balconies. The top apartments have a fantastic terrace, with jacuzzi, barbecue and outdoor dining area. For added convenience and security, the complex has enclosed parking in

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$357/night
50% ($164)Brixfox estimate($357/night)200% ($656)
Occupancy
40%
10%Brixfox estimate(40%)100%

Short-Term Rental

Yearly income
$25,045
Airbnb data$357/night · 40% occupancy
Rental income
$357/night · 40% occ.
$48,164
Running costs (20%)
Utilities, cleaning, maintenance
-$9,633
Income tax (10%)
Indonesian rental income tax
-$13,486
Property tax
Annual property tax
-$0
Net income
4.9% ROI
$25,045

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Airbnb Comp Analysis

No nearby Airbnb listings found

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

3.7%

on all-in cost of $570,425

Scenario
Pre-tax
After-tax
Owner-managed
6.6%
5.8%
Fully-managed
4.5%
3.7%
After-tax nets ~28% non-resident IRS on AL income (simplified regime). Yields are on the all-in acquisition cost, not the asking price.

Gross Yield

8.4%

Annual Revenue

$48,164

Income Tax / yr

$4,214

Payback

27 yrs

True All-In Cost
Asking price$510,870
IMT — transfer tax (non-resident 7.5%)$38,315
Stamp duty (0.8%)$4,087
Notary + registry$2,174
Legal$6,284
Furnishing + STR launch$8,696
All-in cost$570,425

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Silves.

$3.0M$2.3M$1.5M$753K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $470K
Capital appreciation
Property value growing at +4%/yr based on Silves 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 17: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$572K
+22%
Rental Income
+$122K
Total Position
$694K
+48%
8.1%/yr
Year 10
Capital Value
$696K
+48%
Rental Income
+$264K
Total Position
$960K
+104%
7.4%/yr
Year 20
Capital Value
$1.0M
+119%
Rental Income
+$619K
Total Position
$1.6M
+251%
6.5%/yr
Year 30
Capital Value
$1.5M
+224%
Rental Income
+$1.1M
Total Position
$2.6M
+458%
5.9%/yr

Location

Silves

Central Algarve, Approximate area

Loading Map...

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
4.9% annual return
Occupancy
Weak
40% average occupancy
Nightly Rate
Strong
$328 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

Premium nightly rate of $328 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.9% 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.
5.4%
$2,278/mo
40% occ.
7.1%
$3,037/mo
current
40% occ.
7.1%
$3,034/mo
current
50% occ.
8.9%
$3,794/mo

Inquire — direct to the agent

Your message goes straight to the listing agent. No middleman, no markup.

Your inquiry will be sent directly to the listing agent.

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Portugal may impact actual yields.

Asking price · Freehold
$510,870
3.7%
Net yield
View original listing
Source verified · Idealista.pt · listed 2 Jun 2026
Estimates, not financial advice. Yields modelled from real Airbnb data.