House in Vau, Portimão
House in Vau, Portimão — image 2House in Vau, Portimão — image 3House in Vau, Portimão — image 4House in Vau, Portimão — image 5
Grade Bvillamid-range

House in Vau, Portimão

Portimão · Western Algarve ·

€3.0M

Asking Price (EUR)

1.5%

True Net Yield (Owner, all-in)

1.0%

True Net Yield (Managed, all-in)

2.3%

True Gross Yield

31%

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: €77,475/yr
Average Daily Rate: €677
Payback Period: 48.3 years
5-yr Capital Value: €3.9M
10-yr Capital Value: €4.8M
Brixfox Score: 58.4 / 100
Comparable Properties: 6
Data Confidence: 67%
Search Radius: 3 km

True Investment Cost

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

€3.4M

+12.8% over asking

Asking price€3.0M
IMT — Property transfer tax (investment schedule)€224,625
IS — Stamp duty (0.8%)€23,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€44,925
Total acquisition costs€294,760
Renovation (est. €55/m² × 592 m²)
Light touch-ups — paint, fixtures, deep clean.		€32,560
(€17,760–€47,360)
Furnishing & STR launch (7bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€56,100
All-in investment (incl. renovation & furnishing)€3.4M

Gross yield (asking price)

2.6%

True gross yield (all-in)

2.3%

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: 7
Bathrooms: 6
Building: 592 m²
Land: 885 m²
Style: portuguese-traditional
Condition: good
Year Built: 1994
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

arched terracesmulti-level outdoor spacescurved swimming pool

Score Breakdown

ROI
9.96
Visual Appeal
10
Ownership Security
13
Location
9.36
Land & Space
9.99
Rental Demand
3.14
Payback Speed
0
STR Suitability
3

Description

Located 300m from the beautiful Praia do Vau, an area undergoing significant real estate appreciation, this villa is situated in a privileged area offering tranquility and quality of life, due to its urbanization characteristics and centrality, being close to the picturesque village of Alvor and the famous Praia da Roc

Location

📍 37.1356°N, 8.5377°W

· Portimão, Algarve, Portugal

View on PREDIMED PORTIMÃO →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

House in Vau, Portimão

Inventory
7 Beds
Bathrooms
6 Baths
Built Area
592 m²
Land Plot
885 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 1.6% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score58
GradeB
Brixfox Intelligence
58BStrong
Score Breakdown
ROI & Yield64%
Capital Growth61%
Risk Profile60%
Market Demand58%

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
+6.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$737K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.6%
$4,376/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
62.0 yr
Rental only

Property details

Year built: 1994
Energy: C
Condition: good

Description

Located 300m from the beautiful Praia do Vau, an area undergoing significant real estate appreciation, this villa is situated in a privileged area offering tranquility and quality of life, due to its urbanization characteristics and centrality, being close to the picturesque village of Alvor and the famous Praia da Roc

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$978/night
50% ($450)Brixfox estimate($978/night)200% ($1800)
Occupancy
31%
10%Brixfox estimate(31%)100%

Short-Term Rental

Yearly income
$52,512
Airbnb data$978/night · 31% occupancy
Rental income
$978/night · 31% occ.
$111,940
Running costs (20%)
Utilities, cleaning, maintenance
-$22,388
Income tax (10%)
Indonesian rental income tax
-$31,343
Property tax
Annual property tax
-$5,697
Net income
1.6% ROI
$52,512

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$3,255,435
IMT (transfer tax, investment schedule)$244,158
Imposto de Selo (stamp duty)$26,043
Notary & registration$1,359
Legal / due diligence$48,832
Total acquisition costs$320,391
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$35,391
($19,304–$51,478)
Furnishing & STR launch
7bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$58,804
All-in investment$3,670,022

Gross yield (asking)

3.4%

True gross yield (all-in)

3.1%

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.

$13.8M$10.4M$6.9M$3.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $3.0M
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 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.6M
+22%
Rental Income
+$256K
Total Position
$3.9M
+30%
5.4%/yr
Year 10
Capital Value
$4.4M
+48%
Rental Income
+$554K
Total Position
$5.0M
+67%
5.2%/yr
Year 20
Capital Value
$6.6M
+119%
Rental Income
+$1.3M
Total Position
$7.9M
+162%
4.9%/yr
Year 30
Capital Value
$9.7M
+224%
Rental Income
+$2.3M
Total Position
$12.0M
+301%
4.7%/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
Weak
1.6% annual return
Occupancy
Weak
31% average occupancy
Nightly Rate
Strong
$900 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
885 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $900 — positioned in the top tier
Generous 885 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 1.6% 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

30% occ.
2.1%
$5,774/mo
40% occ.
2.9%
$7,857/mo
31% occ.
2.2%
$6,055/mo
current
41% occ.
3.0%
$8,138/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.