T0 (studio) in Rua do Pestana Golf Resort, Gramacho - Vale da Pinta, Estômbar e Parchal
T0 (studio) in Rua do Pestana Golf Resort, Gramacho - Vale da Pinta, Estômbar e Parchal — image 2T0 (studio) in Rua do Pestana Golf Resort, Gramacho - Vale da Pinta, Estômbar e Parchal — image 3T0 (studio) in Rua do Pestana Golf Resort, Gramacho - Vale da Pinta, Estômbar e Parchal — image 4T0 (studio) in Rua do Pestana Golf Resort, Gramacho - Vale da Pinta, Estômbar e Parchal — image 5
Grade B+apartmentmid-range

T0 (studio) in Rua do Pestana Golf Resort, Gramacho - Vale da Pinta, Estômbar e Parchal

Lagoa/Carvoeiro · Central Algarve ·

€130,000

Asking Price (EUR)

14.9%

True Net Yield (Owner, all-in)

10.3%

True Net Yield (Managed, all-in)

22.9%

True Gross Yield

40%

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: €36,132/yr
Average Daily Rate: €248
Payback Period: 4.4 years
5-yr Capital Value: €170,818
10-yr Capital Value: €207,826
Brixfox Score: 73.5 / 100
Comparable Properties: 32
Data Confidence: 76%
Search Radius: 3 km

True Investment Cost

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

€157,821

+21.4% over asking

Asking price€130,000
IMT — Property transfer tax (investment schedule)€1,581
IS — Stamp duty (0.8%)€1,040
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€1,950
Total acquisition costs€5,821
Renovation€0 — move-in ready
Furnishing & STR launch (0bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,000
All-in investment (incl. renovation & furnishing)€157,821

Gross yield (asking price)

27.8%

True gross yield (all-in)

22.9%

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.

Bathrooms: 1
Building: 23 m²
Style: contemporary
Condition: excellent
Energy Certificate: B-
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multiple swimming poolsmodern bedroom designlandscaped gardens

Score Breakdown

ROI
25
Visual Appeal
12.6
Ownership Security
13
Location
8.4
Land & Space
2.46
Rental Demand
3.99
Payback Speed
5
STR Suitability
3

Description

A rare opportunity to own a stylish studio in Pestana Residences, perfectly positioned in a rapidly growing area with outstanding investment potential. Offering exceptional rental returns or an ideal lock-up-and-leave weekend escape, this elegantly designed property provides access to two beautiful swimming pools and a

Location

📍 37.1242°N, 8.4842°W

· Lagoa/Carvoeiro, Algarve, Portugal

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

T0 (studio) in Rua do Pestana Golf Resort, Gramacho - Vale da Pinta, Estômbar e Parchal

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

Grade B+ investment — short-term rental yields 19.6% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score74
GradeB+
Brixfox Intelligence
74B+Strong
Score Breakdown
ROI & Yield81%
Capital Growth78%
Risk Profile75%
Market Demand74%

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
+25.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$36K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
19.6%
$2,304/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
4 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
5.1 yr
Rental only

Property details

Energy: B-
Condition: excellent

Description

A rare opportunity to own a stylish studio in Pestana Residences, perfectly positioned in a rapidly growing area with outstanding investment potential. Offering exceptional rental returns or an ideal lock-up-and-leave weekend escape, this elegantly designed property provides access to two beautiful swimming pools and a

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$368/night
50% ($169)Brixfox estimate($368/night)200% ($677)
Occupancy
40%
10%Brixfox estimate(40%)100%

Short-Term Rental

Yearly income
$27,652
Airbnb data$368/night · 40% occupancy
Rental income
$368/night · 40% occ.
$53,652
Running costs (20%)
Utilities, cleaning, maintenance
-$10,730
Income tax (10%)
Indonesian rental income tax
-$15,023
Property tax
Annual property tax
-$247
Net income
19.6% ROI
$27,652

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$141,304
IMT (transfer tax, investment schedule)$1,718
Imposto de Selo (stamp duty)$1,130
Notary & registration$1,359
Legal / due diligence$2,120
Total acquisition costs$6,327
RenovationMove-in ready
Furnishing & STR launch
0bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$23,913
All-in investment$171,545

Gross yield (asking)

38.0%

True gross yield (all-in)

31.3%

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.

$1.9M$1.4M$938K$469K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $130K
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 5: rental income alone has repaid the full purchase price.
2x return
Year 5: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$158K
+22%
Rental Income
+$135K
Total Position
$293K
+126%
17.7%/yr
Year 10
Capital Value
$192K
+48%
Rental Income
+$292K
Total Position
$484K
+272%
14.1%/yr
Year 20
Capital Value
$285K
+119%
Rental Income
+$684K
Total Position
$968K
+645%
10.6%/yr
Year 30
Capital Value
$422K
+224%
Rental Income
+$1.2M
Total Position
$1.6M
+1155%
8.8%/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
Strong
19.6% annual return
Occupancy
Weak
40% average occupancy
Nightly Rate
Strong
$339 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 19.6% — outperforms most villas in this market
Premium nightly rate of $339 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 40% — 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

30% occ.
19.8%
$2,330/mo
40% occ.
26.4%
$3,114/mo
current
40% occ.
26.4%
$3,109/mo
current
50% occ.
33.1%
$3,893/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.