House in Mato Serrão - Vale da Lapa - Vale Currais, Lagoa e Carvoeiro
House in Mato Serrão - Vale da Lapa - Vale Currais, Lagoa e Carvoeiro — image 2House in Mato Serrão - Vale da Lapa - Vale Currais, Lagoa e Carvoeiro — image 3House in Mato Serrão - Vale da Lapa - Vale Currais, Lagoa e Carvoeiro — image 4House in Mato Serrão - Vale da Lapa - Vale Currais, Lagoa e Carvoeiro — image 5
Grade A+villaluxury

House in Mato Serrão - Vale da Lapa - Vale Currais, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve ·

€1.8M

Asking Price (EUR)

7.3%

True Net Yield (Owner, all-in)

5.0%

True Net Yield (Managed, all-in)

11.2%

True Gross Yield

67%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 17% 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: €229,520/yr
Average Daily Rate: €942
Payback Period: 9.2 years
5-yr Capital Value: €2.4M
10-yr Capital Value: €2.9M
Brixfox Score: 88.2 / 100
Comparable Properties: 7
Data Confidence: 68%
Search Radius: 6 km

True Investment Cost

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

€2.0M

+14.3% over asking

Asking price€1.8M
IMT — Property transfer tax (investment schedule)€134,250
IS — Stamp duty (0.8%)€14,320
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€26,850
Total acquisition costs€176,670
Renovation€0 — move-in ready
Furnishing & STR launch (6bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€79,850
All-in investment (incl. renovation & furnishing)€2.0M

Gross yield (asking price)

12.8%

True gross yield (all-in)

11.2%

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: 6
Bathrooms: 7
Building: 278 m²
Land: 2350 m²
Style: contemporary
Condition: excellent
Year Built: 2017
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large private poolspacious outdoor lounging areasmodern exterior architecturewood-look tile decking

Score Breakdown

ROI
24.37
Visual Appeal
14.2
Ownership Security
13
Location
10.56
Land & Space
12
Rental Demand
7.11
Payback Speed
4
STR Suitability
3

Description

Discover this amazing villa situated in the charming coastal town of Lagoa, where you can enjoy a quiet and relaxing life. This luxury property, with 6 bedrooms and 7 bathrooms, offers a total area of 229.46 square meters, on a spacious plot of 2,350 square meters. Built in 2017, the villa is in excellent condition and

Location

📍 37.1026°N, 8.4800°W

· Lagoa/Carvoeiro, Algarve, Portugal

View on Decisões e Soluções Albufeira →Also on Idealista.pt
Idealista.pt
Lagoa/Carvoeiro / Central Algarve

House in Mato Serrão - Vale da Lapa - Vale Currais, Lagoa e Carvoeiro

Inventory
6 Beds
Bathrooms
7 Baths
Built Area
278 m²
Land Plot
2350 m²
Tenure
Freehold
Yield Curve Status

Grade A+ investment — short-term rental yields 9.3% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score88
GradeA+
Brixfox Intelligence
88A+Excellent
Score Breakdown
ROI & Yield97%
Capital Growth92%
Risk Profile89%
Market Demand88%

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
+14.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$495K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.3%
$15,030/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
7 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
10.8 yr
Rental only

Property details

Year built: 2017
Energy: A
Condition: excellent

Description

Discover this amazing villa situated in the charming coastal town of Lagoa, where you can enjoy a quiet and relaxing life. This luxury property, with 6 bedrooms and 7 bathrooms, offers a total area of 229.46 square meters, on a spacious plot of 2,350 square meters. Built in 2017, the villa is in excellent condition and

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,363/night
50% ($627)Brixfox estimate($1,363/night)200% ($2507)
Occupancy
71%
10%Brixfox estimate(71%)100%

Short-Term Rental

Yearly income
$180,365
Airbnb data$1,363/night · 71% occupancy
Rental income
$1,363/night · 71% occ.
$353,404
Running costs (20%)
Utilities, cleaning, maintenance
-$70,681
Income tax (10%)
Indonesian rental income tax
-$98,953
Property tax
Annual property tax
-$3,405
Net income
9.3% ROI
$180,365

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$1,945,652
IMT (transfer tax, investment schedule)$145,924
Imposto de Selo (stamp duty)$15,565
Notary & registration$1,359
Legal / due diligence$29,185
Total acquisition costs$192,033
RenovationMove-in ready
Furnishing & STR launch
6bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$84,620
All-in investment$2,222,304

Gross yield (asking)

18.2%

True gross yield (all-in)

15.9%

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.

$15.8M$11.8M$7.9M$3.9M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.8M
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 10: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.2M
+22%
Rental Income
+$881K
Total Position
$3.1M
+71%
11.3%/yr
Year 10
Capital Value
$2.6M
+48%
Rental Income
+$1.9M
Total Position
$4.6M
+154%
9.8%/yr
Year 20
Capital Value
$3.9M
+119%
Rental Income
+$4.5M
Total Position
$8.4M
+368%
8.0%/yr
Year 30
Capital Value
$5.8M
+224%
Rental Income
+$7.9M
Total Position
$13.7M
+665%
7.0%/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
9.3% annual return
Occupancy
Good
71% average occupancy
Nightly Rate
Strong
$1254 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
2350 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 9.3% — outperforms most villas in this market
Premium nightly rate of $1254 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

51% occ.
9.0%
$14,528/mo
61% occ.
10.8%
$17,430/mo
71% occ.
12.5%
$20,331/mo
current
81% occ.
14.3%
$23,233/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.