T3 flat in Rua Doutor José Reis Junior, 3, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos
T3 flat in Rua Doutor José Reis Junior, 3, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 2T3 flat in Rua Doutor José Reis Junior, 3, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 3T3 flat in Rua Doutor José Reis Junior, 3, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 4T3 flat in Rua Doutor José Reis Junior, 3, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 5
Grade Aapartmentmid-range

T3 flat in Rua Doutor José Reis Junior, 3, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€420,000

Asking Price (EUR)

8.0%

True Net Yield (Owner, all-in)

5.6%

True Net Yield (Managed, all-in)

12.3%

True Gross Yield

54%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2 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: €60,540/yr
Average Daily Rate: €308
Payback Period: 8.7 years
5-yr Capital Value: €551,874
10-yr Capital Value: €671,439
Brixfox Score: 75.7 / 100
Comparable Properties: 58
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.

€491,065

+16.9% over asking

Asking price€420,000
IMT — Property transfer tax (investment schedule)€21,430
IS — Stamp duty (0.8%)€3,360
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,300
Total acquisition costs€32,340
Renovation (est. €55/m² × 155 m²)
Light touch-ups — paint, fixtures, deep clean.		€8,525
(€4,650–€12,400)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€30,200
All-in investment (incl. renovation & furnishing)€491,065

Gross yield (asking price)

14.4%

True gross yield (all-in)

12.3%

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: 3
Bathrooms: 2
Building: 155 m²
Style: dated
Condition: good
Year Built: 2007
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

long balconytiled flooring

Score Breakdown

ROI
24.79
Visual Appeal
10
Ownership Security
13
Location
10.44
Land & Space
5.1
Rental Demand
5.39
Payback Speed
4
STR Suitability
3

Description

SPACIOUS 3-BEDROOM APARTMENT WITH GARAGE AND EXCELLENT LOCATION IN LAGOS Discover this delightful 3-bedroom apartment in the heart of São Gonçalo de Lagos, offering a perfect blend of comfort and convenience. Priced at €420,000, this spacious 155m² home features modern appliances and stunning city and river views, mak

Location

📍 37.1127°N, 8.6804°W

· Lagos, Algarve, Portugal

View on CENTURY 21 Universe →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

T3 flat in Rua Doutor José Reis Junior, 3, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos

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

Grade A investment — short-term rental yields 9.8% 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
+15.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$116K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.8%
$3,735/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
10.2 yr
Rental only

Property details

Year built: 2007
Energy: D
Condition: good

Description

SPACIOUS 3-BEDROOM APARTMENT WITH GARAGE AND EXCELLENT LOCATION IN LAGOS Discover this delightful 3-bedroom apartment in the heart of São Gonçalo de Lagos, offering a perfect blend of comfort and convenience. Priced at €420,000, this spacious 155m² home features modern appliances and stunning city and river views, mak

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$446/night
50% ($205)Brixfox estimate($446/night)200% ($821)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Yearly income
$44,818
Airbnb data$446/night · 54% occupancy
Rental income
$446/night · 54% occ.
$87,724
Running costs (20%)
Utilities, cleaning, maintenance
-$17,545
Income tax (10%)
Indonesian rental income tax
-$24,563
Property tax
Annual property tax
-$799
Net income
9.8% ROI
$44,818

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$456,522
IMT (transfer tax, investment schedule)$23,293
Imposto de Selo (stamp duty)$3,652
Notary & registration$1,359
Legal / due diligence$6,848
Total acquisition costs$35,152
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$9,266
($5,054–$13,478)
Furnishing & STR launch
3bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$32,826
All-in investment$533,766

Gross yield (asking)

19.2%

True gross yield (all-in)

16.4%

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 Lagos.

$3.8M$2.9M$1.9M$956K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $420K
Capital appreciation
Property value growing at +4%/yr based on Lagos 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
$511K
+22%
Rental Income
+$219K
Total Position
$730K
+74%
11.7%/yr
Year 10
Capital Value
$622K
+48%
Rental Income
+$473K
Total Position
$1.1M
+161%
10.1%/yr
Year 20
Capital Value
$920K
+119%
Rental Income
+$1.1M
Total Position
$2.0M
+383%
8.2%/yr
Year 30
Capital Value
$1.4M
+224%
Rental Income
+$2.0M
Total Position
$3.3M
+691%
7.1%/yr

Location

Lagos

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
Strong
9.8% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$410 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 9.8% — outperforms most villas in this market
Premium nightly rate of $410 — 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 54% — 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

34% occ.
8.3%
$3,151/mo
44% occ.
10.8%
$4,101/mo
54% occ.
13.3%
$5,051/mo
current
64% occ.
15.8%
$6,000/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.