Detached house in Rua Doutor Ataíde de Oliveira, Algoz
Detached house in Rua Doutor Ataíde de Oliveira, Algoz — image 2Detached house in Rua Doutor Ataíde de Oliveira, Algoz — image 3Detached house in Rua Doutor Ataíde de Oliveira, Algoz — image 4Detached house in Rua Doutor Ataíde de Oliveira, Algoz — image 5
Grade B+villamid-range

Detached house in Rua Doutor Ataíde de Oliveira, Algoz

Silves · Central Algarve ·

€650,000

Asking Price (EUR)

4.2%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

6.4%

True Gross Yield

61%

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: €47,212/yr
Average Daily Rate: €211
Payback Period: 17.2 years
5-yr Capital Value: €854,090
10-yr Capital Value: €1.0M
Brixfox Score: 65.4 / 100
Comparable Properties: 6
Data Confidence: 46%
Search Radius: 4 km

True Investment Cost

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

€737,400

+13.4% over asking

Asking price€650,000
IMT — Property transfer tax (investment schedule)€39,000
IS — Stamp duty (0.8%)€5,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,750
Total acquisition costs€55,200
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€737,400

Gross yield (asking price)

7.3%

True gross yield (all-in)

6.4%

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: 3
Bathrooms: 3
Building: 192 m²
Land: 397 m²
Style: modern
Condition: new-build
Year Built: 2026
Energy Certificate: Exempt

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
16.72
Visual Appeal
8.2
Ownership Security
13
Location
7.2
Land & Space
9.11
Rental Demand
6.14
Payback Speed
2
STR Suitability
3

Description

Ground Floor and First Floor House with Modern Design. We present this magnificent ground floor and first floor house, with contemporary lines and modern architecture, designed to offer you comfort, functionality, and quality of life. It features a pleasant outdoor space, ideal for leisure moments and gatherings with

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

View on EQUIPA FERNANDO SANTOS imobiliária →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

Detached house in Rua Doutor Ataíde de Oliveira, Algoz

Inventory
3 Beds
Bathrooms
3 Baths
Built Area
192 m²
Land Plot
397 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 4.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score65
GradeB+
Brixfox Intelligence
65B+Strong
Score Breakdown
ROI & Yield72%
Capital Growth68%
Risk Profile67%
Market Demand65%

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
+8.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$122K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.8%
$2,853/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
20.6 yr
Rental only

Property details

Year built: 2026
Energy: Exempt
Condition: new-build

Description

Ground Floor and First Floor House with Modern Design. We present this magnificent ground floor and first floor house, with contemporary lines and modern architecture, designed to offer you comfort, functionality, and quality of life. It features a pleasant outdoor space, ideal for leisure moments and gatherings with

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$304/night
50% ($140)Brixfox estimate($304/night)200% ($560)
Occupancy
61%
10%Brixfox estimate(61%)100%

Short-Term Rental

Yearly income
$34,238
Airbnb data$304/night · 61% occupancy
Rental income
$304/night · 61% occ.
$68,221
Running costs (20%)
Utilities, cleaning, maintenance
-$13,644
Income tax (10%)
Indonesian rental income tax
-$19,102
Property tax
Annual property tax
-$1,236
Net income
4.8% ROI
$34,238

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$706,522
IMT (transfer tax, investment schedule)$42,391
Imposto de Selo (stamp duty)$5,652
Notary & registration$1,359
Legal / due diligence$10,598
Total acquisition costs$60,000
RenovationMove-in ready
Furnishing & STR launch
3bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$32,826
All-in investment$799,348

Gross yield (asking)

9.7%

True gross yield (all-in)

8.5%

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.

$4.1M$3.1M$2.1M$1.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $650K
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 17: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$791K
+22%
Rental Income
+$167K
Total Position
$958K
+47%
8.1%/yr
Year 10
Capital Value
$962K
+48%
Rental Income
+$361K
Total Position
$1.3M
+104%
7.4%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$846K
Total Position
$2.3M
+249%
6.5%/yr
Year 30
Capital Value
$2.1M
+224%
Rental Income
+$1.5M
Total Position
$3.6M
+455%
5.9%/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
Average
4.8% annual return
Occupancy
Good
61% average occupancy
Nightly Rate
Strong
$280 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Good
397 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $280 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.8% is near 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

41% occ.
4.4%
$2,580/mo
51% occ.
5.5%
$3,228/mo
61% occ.
6.6%
$3,876/mo
current
71% occ.
7.7%
$4,524/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.