T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira
T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira — image 2T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira — image 3T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira — image 4T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira — image 5
Grade Bapartmentluxury

T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€480,000

Asking Price (EUR)

5.1%

True Net Yield (Owner, all-in)

3.5%

True Net Yield (Managed, all-in)

6.6%

True Gross Yield

36%

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: €36,625/yr
Average Daily Rate: €282
+21.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%), Luxury finish (+8%)
Payback Period: 27.0 years
5-yr Capital Value: €556,452
10-yr Capital Value: €645,080
Brixfox Score: 63.1 / 100
Comparable Properties: 94
Data Confidence: 94%
Search Radius: 2 km

True Investment Cost

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

€558,470

+16.3% over asking

Asking price€480,000
IMT — Property transfer tax (investment schedule)€26,230
IS — Stamp duty (0.8%)€3,840
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,200
Total acquisition costs€38,520
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€39,950
All-in investment (incl. renovation & furnishing)€558,470

Gross yield (asking price)

7.6%

True gross yield (all-in)

6.6%

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: 100 m²
Style: contemporary
Condition: excellent
Energy Certificate: C
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large round mirrorwicker pendant lightoval wooden dining table

Score Breakdown

ROI
13.95
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
4
Rental Demand
3.56
Payback Speed
2
STR Suitability
4

Description

Spectacular Apartment in the Heart of the Algarve! - Pool View Discover this incredible, spacious 2-bedroom apartment, located just a few steps from the Marina and surrounded by a variety of restaurants, bars, a casino, and golf courses. The sunny Algarve climate provides a perfect setting to enjoy unforgettable momen

Location

📍 37.0879°N, 8.1157°W

· Loulé/Vilamoura, Algarve, Portugal

View on Chave Nova Vilamoura →Also on Idealista.pt
T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira
Idealista.pt
Source verified

T2 flat in Rua da Espanha, Ténis - Clube do Lago, Vilamoura, Quarteira

Loulé/Vilamoura · Golden Triangle · Freehold · Ref BF-9716
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
100 m²
True net yield
3.7%
≈ $3,173/mo net after costs & tax
Brixfox Score 63 · B

Property details

Energy: C
Condition: excellent

Description

Spectacular Apartment in the Heart of the Algarve! - Pool View Discover this incredible, spacious 2-bedroom apartment, located just a few steps from the Marina and surrounded by a variety of restaurants, bars, a casino, and golf courses. The sunny Algarve climate provides a perfect setting to enjoy unforgettable momen

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)
$405/night
50% ($186)Brixfox estimate($405/night)200% ($745)
Occupancy
36%
10%Brixfox estimate(36%)100%

Short-Term Rental

Yearly income
$25,368
Airbnb data$405/night · 36% occupancy
Rental income
$405/night · 36% occ.
$48,785
Running costs (20%)
Utilities, cleaning, maintenance
-$9,757
Income tax (10%)
Indonesian rental income tax
-$13,660
Property tax
Annual property tax
-$0
Net income
4.9% ROI
$25,368

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 $582,330

Scenario
Pre-tax
After-tax
Owner-managed
6.5%
5.8%
Fully-managed
4.4%
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

$48,785

Income Tax / yr

$4,268

Payback

27 yrs

True All-In Cost
Asking price$521,739
IMT — transfer tax (non-resident 7.5%)$39,130
Stamp duty (0.8%)$4,174
Notary + registry$2,174
Legal$6,417
Furnishing + STR launch$8,696
All-in cost$582,330

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Loulé/Vilamoura.

$3.1M$2.3M$1.5M$767K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $480K
Capital appreciation
Property value growing at +4%/yr based on Loulé/Vilamoura 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
$584K
+22%
Rental Income
+$124K
Total Position
$708K
+47%
8.1%/yr
Year 10
Capital Value
$711K
+48%
Rental Income
+$268K
Total Position
$978K
+104%
7.4%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$627K
Total Position
$1.7M
+250%
6.5%/yr
Year 30
Capital Value
$1.6M
+224%
Rental Income
+$1.1M
Total Position
$2.7M
+456%
5.9%/yr

Location

Loulé/Vilamoura

Golden Triangle, 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
36% average occupancy
Nightly Rate
Strong
$373 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $373 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
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.
6.0%
$2,588/mo
40% occ.
7.9%
$3,450/mo
36% occ.
7.1%
$3,073/mo
current
46% occ.
9.1%
$3,936/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
$521,739
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.