T1 flat in Avenida das Comunidades Lusíadas, 3, Praia da Rocha, Portimão
T1 flat in Avenida das Comunidades Lusíadas, 3, Praia da Rocha, Portimão — image 2T1 flat in Avenida das Comunidades Lusíadas, 3, Praia da Rocha, Portimão — image 3T1 flat in Avenida das Comunidades Lusíadas, 3, Praia da Rocha, Portimão — image 4T1 flat in Avenida das Comunidades Lusíadas, 3, Praia da Rocha, Portimão — image 5
Grade Bapartmentbudget

T1 flat in Avenida das Comunidades Lusíadas, 3, Praia da Rocha, Portimão

Portimão · Western Algarve ·

€220,000

Asking Price (EUR)

3.2%

True Net Yield (Owner, all-in)

2.2%

True Net Yield (Managed, all-in)

5.0%

True Gross Yield

48%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.9 months ago and is currently at 15% 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: €13,197/yr
Average Daily Rate: €76
-35.0% vs area baselineImage quality 5/10 (-6%), Dated style (-15%), No pool (-12%), Has view (+10%), Budget finish (-12%)
Payback Period: 20.7 years
5-yr Capital Value: €289,077
10-yr Capital Value: €351,706
Brixfox Score: 55.3 / 100
Comparable Properties: 90
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.

€265,807

+20.8% over asking

Asking price€220,000
IMT — Property transfer tax (investment schedule)€6,397
IS — Stamp duty (0.8%)€1,760
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,300
Total acquisition costs€12,707
Renovation (est. €350/m² × 56 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€19,600
(€14,000–€25,200)
Furnishing & STR launch (1bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€13,500
All-in investment (incl. renovation & furnishing)€265,807

Gross yield (asking price)

6.0%

True gross yield (all-in)

5.0%

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: 1
Bathrooms: 1
Building: 56 m²
Style: dated
Condition: fair
Energy Certificate: In process
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

distinctive building architecturepalm trees

Score Breakdown

ROI
15.22
Visual Appeal
6.8
Ownership Security
13
Location
8.4
Land & Space
3.12
Rental Demand
4.75
Payback Speed
1
STR Suitability
3

Description

Selling or Accepting EXCHANGE for property in the Lisbon and South Bank area. 1 bedroom apartment as new in a private gated community, 24H security, tennis court, parking. Swimming pools (await concession) Renovated apartment. 200m from the beach, 5 minutes walk from the sand. Very spacious balcony. Great potential.

Location

📍 37.1220°N, 8.5382°W

· Portimão, Algarve, Portugal

View on Idealista.pt
Idealista.pt
Portimão / Western Algarve

T1 flat in Avenida das Comunidades Lusíadas, 3, Praia da Rocha, Portimão

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

Grade B investment — short-term rental yields 4.0% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score55
GradeB
Brixfox Intelligence
55BStrong
Score Breakdown
ROI & Yield61%
Capital Growth58%
Risk Profile57%
Market Demand55%

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
+8.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$54K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.0%
$798/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
25.0 yr
Rental only

Property details

Energy: In process
Condition: fair

Description

Selling or Accepting EXCHANGE for property in the Lisbon and South Bank area. 1 bedroom apartment as new in a private gated community, 24H security, tennis court, parking. Swimming pools (await concession) Renovated apartment. 200m from the beach, 5 minutes walk from the sand. Very spacious balcony. Great potential.

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$111/night
50% ($51)Brixfox estimate($111/night)200% ($204)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Yearly income
$9,577
Airbnb data$111/night · 48% occupancy
Rental income
$111/night · 48% occ.
$19,222
Running costs (20%)
Utilities, cleaning, maintenance
-$3,844
Income tax (10%)
Indonesian rental income tax
-$5,382
Property tax
Annual property tax
-$418
Net income
4.0% ROI
$9,577

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$239,130
IMT (transfer tax, investment schedule)$6,953
Imposto de Selo (stamp duty)$1,913
Notary & registration$1,359
Legal / due diligence$3,587
Total acquisition costs$13,812
Renovation (~$380/m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		$21,304
($15,217–$27,391)
Furnishing & STR launch
1bd × $2,717 base + appliances, electronics, outdoor, licence, photography, linens.		$14,674
All-in investment$288,921

Gross yield (asking)

8.0%

True gross yield (all-in)

6.7%

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.

$1.3M$977K$651K$326K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $220K
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 19: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$268K
+22%
Rental Income
+$47K
Total Position
$314K
+43%
7.4%/yr
Year 10
Capital Value
$326K
+48%
Rental Income
+$101K
Total Position
$427K
+94%
6.8%/yr
Year 20
Capital Value
$482K
+119%
Rental Income
+$237K
Total Position
$719K
+227%
6.1%/yr
Year 30
Capital Value
$714K
+224%
Rental Income
+$419K
Total Position
$1.1M
+415%
5.6%/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
Average
4.0% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Average
$102 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.0% 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.
3.4%
$673/mo
40% occ.
4.6%
$908/mo
48% occ.
5.5%
$1,086/mo
current
58% occ.
6.6%
$1,322/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.