T2 flat in Centro de Carvoeiro, Lagoa e Carvoeiro
T2 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 2T2 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 3T2 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 4T2 flat in Centro de Carvoeiro, Lagoa e Carvoeiro — image 5
Grade Aapartmentluxury

T2 flat in Centro de Carvoeiro, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve ·

€485,000

Asking Price (EUR)

5.6%

True Net Yield (Owner, all-in)

3.9%

True Net Yield (Managed, all-in)

8.6%

True Gross Yield

52%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.7 months ago and is currently at 14% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €48,492/yr
Average Daily Rate: €255
Payback Period: 12.3 years
5-yr Capital Value: €637,283
10-yr Capital Value: €775,352
Brixfox Score: 76 / 100
Comparable Properties: 65
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.

€566,485

+16.8% over asking

Asking price€485,000
IMT — Property transfer tax (investment schedule)€26,630
IS — Stamp duty (0.8%)€3,880
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,275
Total acquisition costs€39,035
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,450
All-in investment (incl. renovation & furnishing)€566,485

Gross yield (asking price)

10.0%

True gross yield (all-in)

8.6%

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: 1
Building: 166 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

terraced architecturerooftop jacuzzisintegrated fitness arealarge glass facades

Score Breakdown

ROI
20.26
Visual Appeal
15.6
Ownership Security
13
Location
10.56
Land & Space
5.32
Rental Demand
5.21
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 A. Type A Apartments -1 Floor This floor features a spacious, flexible room that you can tailor to fit

Location

📍 37.1039°N, 8.4703°W

· Lagoa/Carvoeiro, Algarve, Portugal

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

T2 flat in Centro de Carvoeiro, Lagoa e Carvoeiro

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

Grade A investment — short-term rental yields 6.8% 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
+12.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$134K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
6.8%
$2,999/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
14.6 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 A. Type A Apartments -1 Floor This floor features a spacious, flexible room that you can tailor to fit

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$373/night
50% ($172)Brixfox estimate($373/night)200% ($686)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Yearly income
$35,987
Airbnb data$373/night · 52% occupancy
Rental income
$373/night · 52% occ.
$70,980
Running costs (20%)
Utilities, cleaning, maintenance
-$14,196
Income tax (10%)
Indonesian rental income tax
-$19,875
Property tax
Annual property tax
-$923
Net income
6.8% ROI
$35,987

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$527,174
IMT (transfer tax, investment schedule)$28,946
Imposto de Selo (stamp duty)$4,217
Notary & registration$1,359
Legal / due diligence$7,908
Total acquisition costs$42,429
RenovationMove-in ready
Furnishing & STR launch
2bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$46,141
All-in investment$615,745

Gross yield (asking)

13.5%

True gross yield (all-in)

11.5%

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.

$3.6M$2.7M$1.8M$905K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $485K
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
$590K
+22%
Rental Income
+$176K
Total Position
$766K
+58%
9.6%/yr
Year 10
Capital Value
$718K
+48%
Rental Income
+$380K
Total Position
$1.1M
+126%
8.5%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$890K
Total Position
$2.0M
+303%
7.2%/yr
Year 30
Capital Value
$1.6M
+224%
Rental Income
+$1.6M
Total Position
$3.1M
+549%
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
6.8% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$343 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 $343 — 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 52% — 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

32% occ.
5.6%
$2,475/mo
42% occ.
7.4%
$3,269/mo
52% occ.
9.3%
$4,064/mo
current
62% occ.
11.1%
$4,858/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.