Estate in Serra - Barragem do Arade, Silves
Estate in Serra - Barragem do Arade, Silves — image 2Estate in Serra - Barragem do Arade, Silves — image 3Estate in Serra - Barragem do Arade, Silves — image 4Estate in Serra - Barragem do Arade, Silves — image 5
Grade Bvillabudget

Estate in Serra - Barragem do Arade, Silves

Silves · Central Algarve ·

€1.2M

Asking Price (EUR)

Limited comps — indicative only

Revenue projections are based on limited comparable data (2 comps, 53% confidence).

0.6%

True Net Yield (Owner, all-in)

0.4%

True Net Yield (Managed, all-in)

0.8%

True Gross Yield

43%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.7 months ago and is currently at 14% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €11,929/yr
Average Daily Rate: €75
Payback Period: 124.1 years
5-yr Capital Value: €1.6M
10-yr Capital Value: €1.9M
Brixfox Score: 57.7 / 100
Comparable Properties: 2
Data Confidence: 53%
Search Radius: 6 km

True Investment Cost

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

€1.4M

+17.8% 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 (est. €350/m² × 207 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€72,450
(€51,750–€93,150)
Furnishing & STR launch (3bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,200
All-in investment (incl. renovation & furnishing)€1.4M

Gross yield (asking price)

1.0%

True gross yield (all-in)

0.8%

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: 207 m²
Land: 287280 m²
Style: portuguese-traditional
Condition: fair
Year Built: NaN
Energy Certificate: E
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

exposed wooden beam ceilingsrustic landscape

Score Breakdown

ROI
8.2
Visual Appeal
10
Ownership Security
13
Location
7.2
Land & Space
12
Rental Demand
4.35
Payback Speed
0
STR Suitability
3

Description

Estate with approximately 28.7 hectares located in Bastos, Silves, featuring a developed rural tourism project and active agricultural base. The property includes a traditional house built prior to 1951, with an architectural project for expansion into a rural tourism unit with around 12 accommodation units, swimming

Location

📍 37.2513°N, 8.4339°W

· Silves, Algarve, Portugal

View on Prestigebrokers →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

Estate in Serra - Barragem do Arade, Silves

Inventory
3 Beds
Bathrooms
2 Baths
Built Area
207 m²
Land Plot
287280 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 0.5% 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
+4.3%
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
0.5%
$567/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
19 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
—
Rental only

Property details

Year built: NaN
Energy: E
Condition: fair

Description

Estate with approximately 28.7 hectares located in Bastos, Silves, featuring a developed rural tourism project and active agricultural base. The property includes a traditional house built prior to 1951, with an architectural project for expansion into a rural tourism unit with around 12 accommodation units, swimming

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$110/night
50% ($51)Brixfox estimate($110/night)200% ($203)
Occupancy
43%
10%Brixfox estimate(43%)100%

Short-Term Rental

Yearly income
$6,799
Airbnb data$110/night · 43% occupancy
Rental income
$110/night · 43% occ.
$17,465
Running costs (20%)
Utilities, cleaning, maintenance
-$3,493
Income tax (10%)
Indonesian rental income tax
-$4,890
Property tax
Annual property tax
-$2,283
Net income
0.5% ROI
$6,799

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
Renovation (~$380/m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		$78,750
($56,250–$101,250)
Furnishing & STR launch
3bd × $2,717 base + appliances, electronics, outdoor, licence, photography, linens.		$21,957
All-in investment$1,534,239

Gross yield (asking)

1.3%

True gross yield (all-in)

1.1%

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.

$4.8M$3.6M$2.4M$1.2M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x 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.
2x return
Year 17: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.5M
+22%
Rental Income
+$33K
Total Position
$1.5M
+24%
4.5%/yr
Year 10
Capital Value
$1.8M
+48%
Rental Income
+$72K
Total Position
$1.8M
+54%
4.4%/yr
Year 20
Capital Value
$2.6M
+119%
Rental Income
+$168K
Total Position
$2.8M
+133%
4.3%/yr
Year 30
Capital Value
$3.9M
+224%
Rental Income
+$298K
Total Position
$4.2M
+249%
4.3%/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
0.5% annual return
Occupancy
Weak
43% average occupancy
Nightly Rate
Average
$101 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Strong
287280 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Generous 287280 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 0.5% 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.
0.5%
$513/mo
40% occ.
0.7%
$747/mo
43% occ.
0.8%
$829/mo
current
53% occ.
1.0%
$1,063/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.