Detached house in Tôr
Detached house in Tôr — image 2Detached house in Tôr — image 3Detached house in Tôr — image 4Detached house in Tôr — image 5
Grade Bvillabudget

Detached house in Tôr

Loulé/Vilamoura · Golden Triangle ·

€415,000

Asking Price (EUR)

1.6%

True Net Yield (Owner, all-in)

1.1%

True Net Yield (Managed, all-in)

2.4%

True Gross Yield

37%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 18% 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: €14,908/yr
Average Daily Rate: €111
-25.0% vs area baselineImage quality 5/10 (-6%), Portuguese-traditional style (+5%), No pool (-12%), Budget finish (-12%)
Payback Period: 34.8 years
5-yr Capital Value: €545,304
10-yr Capital Value: €663,445
Brixfox Score: 58 / 100
Comparable Properties: 5
Data Confidence: 57%
Search Radius: 6 km

True Investment Cost

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

€608,775

+46.7% over asking

Asking price€415,000
IMT — Property transfer tax (investment schedule)€21,030
IS — Stamp duty (0.8%)€3,320
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€6,225
Total acquisition costs€31,825
Renovation (est. €900/m² × 159 m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		€143,100
(€111,300–€174,900)
Furnishing & STR launch (2bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€18,850
All-in investment (incl. renovation & furnishing)€608,775

Gross yield (asking price)

3.6%

True gross yield (all-in)

2.4%

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: 2
Bathrooms: 1
Building: 159 m²
Land: 795 m²
Style: portuguese-traditional
Condition: needs-renovation
Year Built: 1991
Energy Certificate: E

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
11.09
Visual Appeal
6.8
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
3.68
Payback Speed
0
STR Suitability
3

Description

2-Bedroom Villa with Panoramic Views and Potential for Expansion up to 158.98 m² | Tôr, Loulé Where the Barrocal Meets Luxury: Just 2 minutes from the Ombria Algarve Resort. Imagine waking up to the absolute serenity of nature and an unobstructed view of one of Europe’s most exclusive destinations. This charming proper

Location

📍 37.0770°N, 8.1170°W

· Loulé/Vilamoura, Algarve, Portugal

View on IAD Portugal →Also on Idealista.pt
Idealista.pt
Loulé/Vilamoura / Golden Triangle

Detached house in Tôr

Inventory
2 Beds
Bathrooms
1 Baths
Built Area
159 m²
Land Plot
795 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 2.3% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score58
GradeB
Brixfox Intelligence
58BStrong
Score Breakdown
ROI & Yield64%
Capital Growth61%
Risk Profile60%
Market Demand58%

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
+8.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+6.1%
+$127K in 5yr (+31%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.3%
$867/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
43.3 yr
Rental only

Property details

Year built: 1991
Energy: E
Condition: needs-renovation

Description

2-Bedroom Villa with Panoramic Views and Potential for Expansion up to 158.98 m² | Tôr, Loulé Where the Barrocal Meets Luxury: Just 2 minutes from the Ombria Algarve Resort. Imagine waking up to the absolute serenity of nature and an unobstructed view of one of Europe’s most exclusive destinations. This charming proper

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$161/night
50% ($74)Brixfox estimate($161/night)200% ($295)
Occupancy
37%
10%Brixfox estimate(37%)100%

Short-Term Rental

Yearly income
$10,408
Airbnb data$161/night · 37% occupancy
Rental income
$161/night · 37% occ.
$21,534
Running costs (20%)
Utilities, cleaning, maintenance
-$4,307
Income tax (10%)
Indonesian rental income tax
-$6,029
Property tax
Annual property tax
-$789
Net income
2.3% ROI
$10,408

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$451,087
IMT (transfer tax, investment schedule)$22,859
Imposto de Selo (stamp duty)$3,609
Notary & registration$1,359
Legal / due diligence$6,766
Total acquisition costs$34,592
Renovation (~$978/m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		$155,543
($120,978–$190,109)
Furnishing & STR launch
2bd × $2,717 base + appliances, electronics, outdoor, licence, photography, linens.		$18,315
All-in investment$659,538

Gross yield (asking)

4.8%

True gross yield (all-in)

3.3%

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 Loulé/Vilamoura.

$2.1M$1.6M$1.0M$518K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $415K
Capital appreciation
Property value growing at +4%/yr based on Loulé/Vilamoura 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 29: 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
$505K
+22%
Rental Income
+$51K
Total Position
$556K
+34%
6.0%/yr
Year 10
Capital Value
$614K
+48%
Rental Income
+$110K
Total Position
$724K
+74%
5.7%/yr
Year 20
Capital Value
$909K
+119%
Rental Income
+$257K
Total Position
$1.2M
+181%
5.3%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$456K
Total Position
$1.8M
+334%
5.0%/yr

Location

Loulé/Vilamoura

Golden Triangle, 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
2.3% annual return
Occupancy
Weak
37% average occupancy
Nightly Rate
Good
$148 per night
Visual Appeal
Weak
3/10 instagrammability
Size & Space
Strong
795 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Generous 795 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 2.3% 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%
$960/mo
40% occ.
3.5%
$1,301/mo
37% occ.
3.2%
$1,190/mo
current
47% occ.
4.1%
$1,532/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.