T1 flat in Centro de Carvoeiro, Lagoa e Carvoeiro
T1 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 2T1 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 3T1 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 4T1 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 5
Grade Aapartmentluxury

T1 flat in Centro de Carvoeiro, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve ·

€395,000

Asking Price (EUR)

5.4%

True Net Yield (Owner, all-in)

3.8%

True Net Yield (Managed, all-in)

8.4%

True Gross Yield

58%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.9 months ago and is currently at 16% 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: €38,392/yr
Average Daily Rate: €181
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 12.8 years
5-yr Capital Value: €519,024
10-yr Capital Value: €631,472
Brixfox Score: 76 / 100
Comparable Properties: 43
Data Confidence: 92%
Search Radius: 2 km

True Investment Cost

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

€458,365

+16.0% over asking

Asking price€395,000
IMT — Property transfer tax (investment schedule)€19,430
IS — Stamp duty (0.8%)€3,160
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,925
Total acquisition costs€29,765
Renovation€0 — move-in ready
Furnishing & STR launch (1bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€33,600
All-in investment (incl. renovation & furnishing)€458,365

Gross yield (asking price)

9.7%

True gross yield (all-in)

8.4%

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: 159 m²
Style: modern
Condition: new-build
Energy Certificate: Not indicated
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop jacuzzi with sea viewterraced balconiesintegrated fitness areamodern minimalist architecture

Score Breakdown

ROI
19.83
Visual Appeal
15.6
Ownership Security
13
Location
10.56
Land & Space
5.18
Rental Demand
5.8
Payback Speed
3
STR Suitability
3

Description

Experience luxury living at CW Residences Carvoeiro, a prestigious development featuring 2 buildings with 10 premium T1+ two-level apartments. This particular apartment, located in the three-section building, Type B. Type B Apartments: 1st Floor Entering from the street, you’re welcomed into a bright and airy open-pl

Location

📍 37.1028°N, 8.4678°W

· Lagoa/Carvoeiro, Algarve, Portugal

View on Maxwell Real Estate →Also on Idealista.pt
Idealista.pt
Lagoa/Carvoeiro / Central Algarve

T1 flat in Centro de Carvoeiro, Lagoa e Carvoeiro

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

Grade A investment — short-term rental yields 6.6% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score76
GradeA
Brixfox Intelligence
76AExcellent
Score Breakdown
ROI & Yield84%
Capital Growth80%
Risk Profile77%
Market Demand76%

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
+12.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$109K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
6.6%
$2,357/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
15.2 yr
Rental only

Property details

Energy: Not indicated
Condition: new-build

Description

Experience luxury living at CW Residences Carvoeiro, a prestigious development featuring 2 buildings with 10 premium T1+ two-level apartments. This particular apartment, located in the three-section building, Type B. Type B Apartments: 1st Floor Entering from the street, you’re welcomed into a bright and airy open-pl

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$264/night
50% ($121)Brixfox estimate($264/night)200% ($486)
Occupancy
58%
10%Brixfox estimate(58%)100%

Short-Term Rental

Yearly income
$28,285
Airbnb data$264/night · 58% occupancy
Rental income
$264/night · 58% occ.
$55,839
Running costs (20%)
Utilities, cleaning, maintenance
-$11,168
Income tax (10%)
Indonesian rental income tax
-$15,635
Property tax
Annual property tax
-$751
Net income
6.6% ROI
$28,285

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$429,348
IMT (transfer tax, investment schedule)$21,120
Imposto de Selo (stamp duty)$3,435
Notary & registration$1,359
Legal / due diligence$6,440
Total acquisition costs$32,353
RenovationMove-in ready
Furnishing & STR launch
1bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$36,522
All-in investment$498,223

Gross yield (asking)

13.0%

True gross yield (all-in)

11.2%

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 Lagoa/Carvoeiro.

$2.9M$2.2M$1.4M$724K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $395K
Capital appreciation
Property value growing at +4%/yr based on Lagoa/Carvoeiro 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 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$481K
+22%
Rental Income
+$138K
Total Position
$619K
+57%
9.4%/yr
Year 10
Capital Value
$585K
+48%
Rental Income
+$298K
Total Position
$883K
+124%
8.4%/yr
Year 20
Capital Value
$865K
+119%
Rental Income
+$699K
Total Position
$1.6M
+296%
7.1%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$1.2M
Total Position
$2.5M
+538%
6.4%/yr

Location

Lagoa/Carvoeiro

Central 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
6.6% annual return
Occupancy
Average
58% average occupancy
Nightly Rate
Strong
$243 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $243 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 58% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

38% occ.
5.8%
$2,071/mo
48% occ.
7.4%
$2,633/mo
58% occ.
8.9%
$3,195/mo
current
68% occ.
10.5%
$3,757/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.