Detached house in Rua das Palmeiras, Aldeia do Carrasco - Vale da Arrancada, Portimão
Detached house in Rua das Palmeiras, Aldeia do Carrasco - Vale da Arrancada, Portimão — image 2Detached house in Rua das Palmeiras, Aldeia do Carrasco - Vale da Arrancada, Portimão — image 3Detached house in Rua das Palmeiras, Aldeia do Carrasco - Vale da Arrancada, Portimão — image 4Detached house in Rua das Palmeiras, Aldeia do Carrasco - Vale da Arrancada, Portimão — image 5
Grade B+villamid-range

Detached house in Rua das Palmeiras, Aldeia do Carrasco - Vale da Arrancada, Portimão

Portimão · Western Algarve ·

€839,000

Asking Price (EUR)

4.7%

True Net Yield (Owner, all-in)

3.2%

True Net Yield (Managed, all-in)

7.2%

True Gross Yield

44%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.3 months ago and is currently at 11% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.73, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €68,182/yr
Average Daily Rate: €422
Payback Period: 15.0 years
5-yr Capital Value: €1.1M
10-yr Capital Value: €1.3M
Brixfox Score: 72.8 / 100
Comparable Properties: 5
Data Confidence: 71%
Search Radius: 2 km

True Investment Cost

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

€949,937

+13.2% over asking

Asking price€839,000
IMT — Property transfer tax (investment schedule)€50,340
IS — Stamp duty (0.8%)€6,712
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,585
Total acquisition costs€70,887
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€949,937

Gross yield (asking price)

8.1%

True gross yield (all-in)

7.2%

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: 4
Bathrooms: 3
Building: 137 m²
Land: 529 m²
Style: portuguese-traditional
Condition: new-build
Year Built: 2026
Energy Certificate: Exempt
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional terracotta roof tilesmulti-level construction

Score Breakdown

ROI
18.06
Visual Appeal
10
Ownership Security
13
Location
9.36
Land & Space
12
Rental Demand
4.43
Payback Speed
3
STR Suitability
3

Description

T4+1 VILLA IN OASIS PARK WITH PRIVATE SWIMMING POOL AND TWO CAR GARAGE PORTIMÃO T4+1 villa located in Oasis Park, one of the calmest and most valued areas of Portimão, ideal for those who value comfort, privacy and quality of life. Set on an individual plot, this villa is distributed over ground floor and upper floor,

Location

📍 37.1551°N, 8.5568°W

· Portimão, Algarve, Portugal

View on Re/max Vanguard →Also on Idealista.pt
Idealista.pt
Portimão / Western Algarve

Detached house in Rua das Palmeiras, Aldeia do Carrasco - Vale da Arrancada, Portimão

Inventory
4 Beds
Bathrooms
3 Baths
Built Area
137 m²
Land Plot
529 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 5.6% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score73
GradeB+
Brixfox Intelligence
73B+Strong
Score Breakdown
ROI & Yield80%
Capital Growth77%
Risk Profile74%
Market Demand73%

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
+10.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$207K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.6%
$4,252/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
17.9 yr
Rental only

Property details

Year built: 2026
Energy: Exempt
Condition: new-build

Description

T4+1 VILLA IN OASIS PARK WITH PRIVATE SWIMMING POOL AND TWO CAR GARAGE PORTIMÃO T4+1 villa located in Oasis Park, one of the calmest and most valued areas of Portimão, ideal for those who value comfort, privacy and quality of life. Set on an individual plot, this villa is distributed over ground floor and upper floor,

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$626/night
50% ($288)Brixfox estimate($626/night)200% ($1152)
Occupancy
44%
10%Brixfox estimate(44%)100%

Short-Term Rental

Yearly income
$51,026
Airbnb data$626/night · 44% occupancy
Rental income
$626/night · 44% occ.
$101,197
Running costs (20%)
Utilities, cleaning, maintenance
-$20,239
Income tax (10%)
Indonesian rental income tax
-$28,335
Property tax
Annual property tax
-$1,596
Net income
5.6% ROI
$51,026

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$911,957
IMT (transfer tax, investment schedule)$54,717
Imposto de Selo (stamp duty)$7,296
Notary & registration$1,359
Legal / due diligence$13,679
Total acquisition costs$77,051
RenovationMove-in ready
Furnishing & STR launch
4bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$41,359
All-in investment$1,030,366

Gross yield (asking)

11.1%

True gross yield (all-in)

9.8%

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.

$5.7M$4.3M$2.8M$1.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $839K
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 15: 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
$1.0M
+22%
Rental Income
+$249K
Total Position
$1.3M
+51%
8.6%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$538K
Total Position
$1.8M
+112%
7.8%/yr
Year 20
Capital Value
$1.8M
+119%
Rental Income
+$1.3M
Total Position
$3.1M
+269%
6.8%/yr
Year 30
Capital Value
$2.7M
+224%
Rental Income
+$2.2M
Total Position
$5.0M
+491%
6.1%/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
Good
5.6% annual return
Occupancy
Weak
44% average occupancy
Nightly Rate
Strong
$576 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Strong
529 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $576 — positioned in the top tier
Generous 529 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
Occupancy at 44% — factor in seasonal gaps

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

30% occ.
5.1%
$3,866/mo
40% occ.
6.8%
$5,198/mo
44% occ.
7.6%
$5,770/mo
current
54% occ.
9.3%
$7,103/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.