House in Val 2124-1, Estação de Silves - Cerro de São Miguel, Silves
House in Val 2124-1, Estação de Silves - Cerro de São Miguel, Silves — image 2House in Val 2124-1, Estação de Silves - Cerro de São Miguel, Silves — image 3House in Val 2124-1, Estação de Silves - Cerro de São Miguel, Silves — image 4House in Val 2124-1, Estação de Silves - Cerro de São Miguel, Silves — image 5
Grade Bvillaluxury

House in Val 2124-1, Estação de Silves - Cerro de São Miguel, Silves

Silves · Central Algarve ·

€1.2M

Asking Price (EUR)

1.9%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

2.9%

True Gross Yield

33%

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: €39,673/yr
Average Daily Rate: €325
+33.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 37.8 years
5-yr Capital Value: €1.6M
10-yr Capital Value: €1.9M
Brixfox Score: 64.1 / 100
Comparable Properties: 6
Data Confidence: 62%
Search Radius: 3 km

True Investment Cost

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

€1.4M

+15.1% over asking

Asking price€1.2M
IMT — Property transfer tax (investment schedule)€90,000
IS — Stamp duty (0.8%)€9,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€18,000
Total acquisition costs€118,850
Renovation€0 — move-in ready
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)€1.4M

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: 5
Building: 260 m²
Land: 3440 m²
Style: contemporary
Condition: excellent
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

concrete and reclaimed wood kitchenlarge sliding glass doors to outdoor livinginfinity pool with river/marsh viewsrooftop terrace

Score Breakdown

ROI
10.77
Visual Appeal
14.8
Ownership Security
13
Location
7.2
Land & Space
12
Rental Demand
3.34
Payback Speed
0
STR Suitability
3

Description

Undeniably, this semi-detached property is in a picturesque location, off the beaten trackand modernised to an exceptional standard. Although the Villa is semi-detached, it actually feels like a stand alone property. There is an entry phone system and electric gates to the long cobblestone driveway. Apart from the carp

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

View on Exclusive Algarve Villas →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

House in Val 2124-1, Estação de Silves - Cerro de São Miguel, Silves

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
260 m²
Land Plot
3440 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 2.1% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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%
+$225K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.1%
$2,294/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
47.4 yr
Rental only

Property details

Energy: A
Condition: excellent

Description

Undeniably, this semi-detached property is in a picturesque location, off the beaten trackand modernised to an exceptional standard. Although the Villa is semi-detached, it actually feels like a stand alone property. There is an entry phone system and electric gates to the long cobblestone driveway. Apart from the carp

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$470/night
50% ($216)Brixfox estimate($470/night)200% ($865)
Occupancy
33%
10%Brixfox estimate(33%)100%

Short-Term Rental

Yearly income
$27,528
Airbnb data$470/night · 33% occupancy
Rental income
$470/night · 33% occ.
$57,328
Running costs (20%)
Utilities, cleaning, maintenance
-$11,466
Income tax (10%)
Indonesian rental income tax
-$16,052
Property tax
Annual property tax
-$2,283
Net income
2.1% ROI
$27,528

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$1,304,348
IMT (transfer tax, investment schedule)$97,826
Imposto de Selo (stamp duty)$10,435
Notary & registration$1,359
Legal / due diligence$19,565
Total acquisition costs$129,185
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$1,498,913

Gross yield (asking)

4.4%

True gross yield (all-in)

3.8%

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.

$5.9M$4.4M$2.9M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.2M
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 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.5M
+22%
Rental Income
+$134K
Total Position
$1.6M
+33%
5.8%/yr
Year 10
Capital Value
$1.8M
+48%
Rental Income
+$290K
Total Position
$2.1M
+72%
5.6%/yr
Year 20
Capital Value
$2.6M
+119%
Rental Income
+$681K
Total Position
$3.3M
+176%
5.2%/yr
Year 30
Capital Value
$3.9M
+224%
Rental Income
+$1.2M
Total Position
$5.1M
+325%
4.9%/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
2.1% annual return
Occupancy
Weak
33% average occupancy
Nightly Rate
Strong
$432 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
3440 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $432 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 3440 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.1% 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%
$2,812/mo
40% occ.
3.5%
$3,813/mo
33% occ.
2.9%
$3,154/mo
current
43% occ.
3.8%
$4,154/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.