T2 flat in Rua Doutor António Cabrita Carneiro, São Bartolomeu de Messines, Silves
T2 flat in Rua Doutor António Cabrita Carneiro, São Bartolomeu de Messines, Silves — image 2T2 flat in Rua Doutor António Cabrita Carneiro, São Bartolomeu de Messines, Silves — image 3T2 flat in Rua Doutor António Cabrita Carneiro, São Bartolomeu de Messines, Silves — image 4T2 flat in Rua Doutor António Cabrita Carneiro, São Bartolomeu de Messines, Silves — image 5
Grade Bapartmentmid-range

T2 flat in Rua Doutor António Cabrita Carneiro, São Bartolomeu de Messines, Silves

Silves · Central Algarve ·

€240,000

Asking Price (EUR)

4.5%

True Net Yield (Owner, all-in)

3.1%

True Net Yield (Managed, all-in)

6.9%

True Gross Yield

59%

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 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €19,489/yr
Average Daily Rate: €90
Payback Period: 15.1 years
5-yr Capital Value: €315,356
10-yr Capital Value: €383,679
Brixfox Score: 62.6 / 100
Comparable Properties: 7
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.

€284,092

+18.4% over asking

Asking price€240,000
IMT — Property transfer tax (investment schedule)€7,797
IS — Stamp duty (0.8%)€1,920
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,600
Total acquisition costs€14,567
Renovation (est. €55/m² × 85 m²)
Light touch-ups — paint, fixtures, deep clean.		€4,675
(€2,550–€6,800)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€24,850
All-in investment (incl. renovation & furnishing)€284,092

Gross yield (asking price)

8.1%

True gross yield (all-in)

6.9%

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: 2
Bathrooms: 1
Building: 85 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional tiled roofsmixed-use building with commercial ground floor

Score Breakdown

ROI
18.01
Visual Appeal
8.8
Ownership Security
13
Location
7.2
Land & Space
3.7
Rental Demand
5.92
Payback Speed
3
STR Suitability
3

Description

This is an apartment located on the ground floor in the center of São Bartolomeu de Messines, offering a practical solution for those seeking a well-located property. The apartment has a usable area of 72.6 square meters and a total area of 84.6 square meters. It is situated in an area with easy access to public servic

Location

📍 37.2551°N, 8.2875°W

· Silves, Algarve, Portugal

View on Crismonte, Lda →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

T2 flat in Rua Doutor António Cabrita Carneiro, São Bartolomeu de Messines, Silves

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

Grade B investment — short-term rental yields 5.6% 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
+9.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$45K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.6%
$1,210/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
18.0 yr
Rental only

Property details

Energy: D
Condition: good

Description

This is an apartment located on the ground floor in the center of São Bartolomeu de Messines, offering a practical solution for those seeking a well-located property. The apartment has a usable area of 72.6 square meters and a total area of 84.6 square meters. It is situated in an area with easy access to public servic

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$133/night
50% ($61)Brixfox estimate($133/night)200% ($245)
Occupancy
59%
10%Brixfox estimate(59%)100%

Short-Term Rental

Yearly income
$14,520
Airbnb data$133/night · 59% occupancy
Rental income
$133/night · 59% occ.
$28,801
Running costs (20%)
Utilities, cleaning, maintenance
-$5,760
Income tax (10%)
Indonesian rental income tax
-$8,064
Property tax
Annual property tax
-$457
Net income
5.6% ROI
$14,520

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$260,870
IMT (transfer tax, investment schedule)$8,475
Imposto de Selo (stamp duty)$2,087
Notary & registration$1,359
Legal / due diligence$3,913
Total acquisition costs$15,834
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$5,082
($2,772–$7,391)
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$27,011
All-in investment$308,796

Gross yield (asking)

11.0%

True gross yield (all-in)

9.3%

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 Silves.

$1.6M$1.2M$813K$407K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $240K
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 15: 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
$292K
+22%
Rental Income
+$71K
Total Position
$363K
+51%
8.6%/yr
Year 10
Capital Value
$355K
+48%
Rental Income
+$153K
Total Position
$508K
+112%
7.8%/yr
Year 20
Capital Value
$526K
+119%
Rental Income
+$359K
Total Position
$885K
+269%
6.7%/yr
Year 30
Capital Value
$778K
+224%
Rental Income
+$636K
Total Position
$1.4M
+489%
6.1%/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
Good
5.6% annual return
Occupancy
Average
59% average occupancy
Nightly Rate
Good
$123 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 59% — factor in seasonal gaps

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

Risks & What-If

What if occupancy changes?

Owner Managed scenario

39% occ.
4.9%
$1,075/mo
49% occ.
6.2%
$1,358/mo
59% occ.
7.6%
$1,642/mo
current
69% occ.
8.9%
$1,926/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.