Detached house, Cerro Alto, Algoz, Algoz e Tunes, Silves
Detached house, Cerro Alto, Algoz, Algoz e Tunes, Silves — image 2Detached house, Cerro Alto, Algoz, Algoz e Tunes, Silves — image 3Detached house, Cerro Alto, Algoz, Algoz e Tunes, Silves — image 4Detached house, Cerro Alto, Algoz, Algoz e Tunes, Silves — image 5
Grade Bvillamid-range

Detached house, Cerro Alto, Algoz, Algoz e Tunes, Silves

Silves · Central Algarve ·

€1M

Asking Price (EUR)

3.0%

True Net Yield (Owner, all-in)

2.1%

True Net Yield (Managed, all-in)

4.7%

True Gross Yield

48%

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: €52,393/yr
Average Daily Rate: €300
+7.0% vs area baselineImage quality 6/10 (-3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 23.9 years
5-yr Capital Value: €1.3M
10-yr Capital Value: €1.6M
Brixfox Score: 64 / 100
Comparable Properties: 12
Data Confidence: 63%
Search Radius: 6 km

True Investment Cost

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

€1.1M

+11.6% over asking

Asking price€1M
IMT — Property transfer tax (investment schedule)€60,000
IS — Stamp duty (0.8%)€8,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€15,000
Total acquisition costs€84,250
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)€1.1M

Gross yield (asking price)

5.2%

True gross yield (all-in)

4.7%

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: 4
Building: 261 m²
Land: 122840 m²
Style: contemporary
Condition: new-build
Year Built: 2026
Energy Certificate: Exempt
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large windowsred tile roof

Score Breakdown

ROI
14.22
Visual Appeal
8.8
Ownership Security
13
Location
7.2
Land & Space
12
Rental Demand
4.79
Payback Speed
1
STR Suitability
3

Description

Luxury Villa Under Construction with Panoramic Views and 12ha Land Near Albufeira We present this extraordinary opportunity to acquire a luxury villa under construction, situated in a serene and charming countryside area, just 10 minutes from the beaches of Albufeira and close to all essential services. The villa has

Location

📍 37.1446°N, 8.3042°W

· Silves, Algarve, Portugal

View on Buy Algarve Properties →Also on Idealista.pt
Idealista.pt
Silves / Central Algarve

Detached house, Cerro Alto, Algoz, Algoz e Tunes, Silves

Inventory
3 Beds
Bathrooms
4 Baths
Built Area
261 m²
Land Plot
122840 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 3.4% 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
+7.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$188K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.4%
$3,120/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
29.0 yr
Rental only

Property details

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

Description

Luxury Villa Under Construction with Panoramic Views and 12ha Land Near Albufeira We present this extraordinary opportunity to acquire a luxury villa under construction, situated in a serene and charming countryside area, just 10 minutes from the beaches of Albufeira and close to all essential services. The villa has

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$433/night
50% ($199)Brixfox estimate($433/night)200% ($796)
Occupancy
48%
10%Brixfox estimate(48%)100%

Short-Term Rental

Yearly income
$37,444
Airbnb data$433/night · 48% occupancy
Rental income
$433/night · 48% occ.
$75,665
Running costs (20%)
Utilities, cleaning, maintenance
-$15,133
Income tax (10%)
Indonesian rental income tax
-$21,186
Property tax
Annual property tax
-$1,902
Net income
3.4% ROI
$37,444

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$1,086,957
IMT (transfer tax, investment schedule)$65,217
Imposto de Selo (stamp duty)$8,696
Notary & registration$1,359
Legal / due diligence$16,304
Total acquisition costs$91,576
RenovationMove-in ready
Furnishing & STR launch
3bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$32,826
All-in investment$1,211,359

Gross yield (asking)

7.0%

True gross yield (all-in)

6.2%

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.

$5.6M$4.2M$2.8M$1.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.0M
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 22: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.2M
+22%
Rental Income
+$183K
Total Position
$1.4M
+40%
7.0%/yr
Year 10
Capital Value
$1.5M
+48%
Rental Income
+$395K
Total Position
$1.9M
+88%
6.5%/yr
Year 20
Capital Value
$2.2M
+119%
Rental Income
+$926K
Total Position
$3.1M
+212%
5.8%/yr
Year 30
Capital Value
$3.2M
+224%
Rental Income
+$1.6M
Total Position
$4.9M
+388%
5.4%/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
3.4% annual return
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$398 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Strong
122840 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $398 — positioned in the top tier
Generous 122840 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 3.4% 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

30% occ.
2.9%
$2,605/mo
40% occ.
3.9%
$3,527/mo
48% occ.
4.7%
$4,255/mo
current
58% occ.
5.7%
$5,176/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.