Detached house in Algoz e Tunes, Silves
Detached house in Algoz e Tunes, Silves — image 2Detached house in Algoz e Tunes, Silves — image 3Detached house in Algoz e Tunes, Silves — image 4Detached house in Algoz e Tunes, Silves — image 5
Grade Bvillaluxury

Detached house in Algoz e Tunes, Silves

Silves · Central Algarve ·

€2.5M

Asking Price (EUR)

1.9%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

2.9%

True Gross Yield

34%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.4 months ago and is currently at 12% 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: €82,803/yr
Average Daily Rate: €665
Payback Period: 36.9 years
5-yr Capital Value: €3.3M
10-yr Capital Value: €4.0M
Brixfox Score: 63.1 / 100
Comparable Properties: 5
Data Confidence: 58%
Search Radius: 4 km

True Investment Cost

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

€2.8M

+13.7% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€187,500
IS — Stamp duty (0.8%)€20,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€37,500
Total acquisition costs€246,250
Renovation (est. €55/m² × 600 m²)
Light touch-ups — paint, fixtures, deep clean.		€33,000
(€18,000–€48,000)
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€2.8M

Gross yield (asking price)

3.3%

True gross yield (all-in)

2.9%

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.

Bedrooms: 4
Bathrooms: 4
Building: 600 m²
Land: 52760 m²
Style: portuguese-traditional
Condition: good
Year Built: 2008
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large curved covered terracetraditional terracotta roof tilesprivate swimming pool with integrated jacuzziextensive private grounds

Score Breakdown

ROI
10.87
Visual Appeal
13.6
Ownership Security
13
Location
7.2
Land & Space
12
Rental Demand
3.41
Payback Speed
0
STR Suitability
3

Description

Uniquely situated on a hilltop in the Tunes countryside, you will find this spectacular estate with stunning panoramic views to the ocean and the surroundig country side. An olive tree-lined driveway welcomes you as you arrive to the estate. The 4 bedroom villa is full of charm and character. The open plan living and d

Location

📍 37.1645°N, 8.2604°W

· Silves, Algarve, Portugal

View on GoldenTree - Real Estate →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

Detached house in Algoz e Tunes, Silves

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
600 m²
Land Plot
52760 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 2.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score63
GradeB
Brixfox Intelligence
63BStrong
Score Breakdown
ROI & Yield69%
Capital Growth66%
Risk Profile65%
Market Demand63%

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
+5.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$469K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.2%
$4,911/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
15 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
46.1 yr
Rental only

Property details

Year built: 2008
Energy: B
Condition: good

Description

Uniquely situated on a hilltop in the Tunes countryside, you will find this spectacular estate with stunning panoramic views to the ocean and the surroundig country side. An olive tree-lined driveway welcomes you as you arrive to the estate. The 4 bedroom villa is full of charm and character. The open plan living and d

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$983/night
50% ($452)Brixfox estimate($983/night)200% ($1809)
Occupancy
34%
10%Brixfox estimate(34%)100%

Short-Term Rental

Yearly income
$58,931
Airbnb data$983/night · 34% occupancy
Rental income
$983/night · 34% occ.
$122,474
Running costs (20%)
Utilities, cleaning, maintenance
-$24,495
Income tax (10%)
Indonesian rental income tax
-$34,293
Property tax
Annual property tax
-$4,755
Net income
2.2% ROI
$58,931

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$2,717,391
IMT (transfer tax, investment schedule)$203,804
Imposto de Selo (stamp duty)$21,739
Notary & registration$1,359
Legal / due diligence$40,761
Total acquisition costs$267,663
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$35,870
($19,565–$52,174)
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$3,086,304

Gross yield (asking)

4.5%

True gross yield (all-in)

4.0%

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 Silves.

$12.3M$9.2M$6.1M$3.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.5M
Capital appreciation
Property value growing at +4%/yr based on Silves 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 30: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.0M
+22%
Rental Income
+$288K
Total Position
$3.3M
+33%
5.9%/yr
Year 10
Capital Value
$3.7M
+48%
Rental Income
+$622K
Total Position
$4.3M
+73%
5.6%/yr
Year 20
Capital Value
$5.5M
+119%
Rental Income
+$1.5M
Total Position
$6.9M
+177%
5.2%/yr
Year 30
Capital Value
$8.1M
+224%
Rental Income
+$2.6M
Total Position
$10.7M
+328%
5.0%/yr

Location

Silves

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
Weak
2.2% annual return
Occupancy
Weak
34% average occupancy
Nightly Rate
Strong
$904 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
52760 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $904 — positioned in the top tier
Generous 52760 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.2% is below the market average — model your cashflow carefully

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
2.6%
$5,883/mo
40% occ.
3.5%
$7,976/mo
34% occ.
3.0%
$6,747/mo
current
44% occ.
3.9%
$8,840/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.