T2 flat in Rua Raul Brandäo, Torralta, Lagos Cidade, Lagos
T2 flat in Rua Raul Brandäo, Torralta, Lagos Cidade, Lagos — image 2T2 flat in Rua Raul Brandäo, Torralta, Lagos Cidade, Lagos — image 3T2 flat in Rua Raul Brandäo, Torralta, Lagos Cidade, Lagos — image 4T2 flat in Rua Raul Brandäo, Torralta, Lagos Cidade, Lagos — image 5
Grade Bapartmentluxury

T2 flat in Rua Raul Brandäo, Torralta, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€1.1M

Asking Price (EUR)

2.4%

True Net Yield (Owner, all-in)

1.6%

True Net Yield (Managed, all-in)

3.6%

True Gross Yield

62%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2 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: €47,535/yr
Average Daily Rate: €210
Payback Period: 30.1 years
5-yr Capital Value: €1.5M
10-yr Capital Value: €1.8M
Brixfox Score: 59.6 / 100
Comparable Properties: 93
Data Confidence: 95%
Search Radius: 2 km

True Investment Cost

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

€1.3M

+13.6% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€86,250
IS — Stamp duty (0.8%)€9,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€17,250
Total acquisition costs€113,950
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,450
All-in investment (incl. renovation & furnishing)€1.3M

Gross yield (asking price)

4.1%

True gross yield (all-in)

3.6%

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: 2
Building: 162 m²
Style: modern
Condition: new-build
Year Built: 2024
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

expansive balcony with glass railingpanoramic sea and city viewsresort-style pool areaopen-plan living and diningminimalist interior design

Score Breakdown

ROI
11.71
Visual Appeal
10
Ownership Security
13
Location
10.44
Land & Space
5.24
Rental Demand
6.2
Payback Speed
0
STR Suitability
3

Description

T2 APARTMENT WITH SEA VIEW Premium Location T2 apartment with three balconies and a stunning sea view, located in the prestigious Sun Cliffs Resort, next to the iconic Ponta da Piedade, in Lagos. A truly privileged location, a few minutes' walk from some of the most beautiful and emblematic beaches in the Algarve. Th

Location

📍 37.0902°N, 8.6752°W

· Lagos, Algarve, Portugal

View on Imogarve →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

T2 flat in Rua Raul Brandäo, Torralta, Lagos Cidade, Lagos

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

Grade B investment — short-term rental yields 2.7% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score60
GradeB
Brixfox Intelligence
60BStrong
Score Breakdown
ROI & Yield66%
Capital Growth63%
Risk Profile62%
Market Demand60%

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
+8.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$318K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.7%
$2,802/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
37.2 yr
Rental only

Property details

Year built: 2024
Energy: A
Condition: new-build

Description

T2 APARTMENT WITH SEA VIEW Premium Location T2 apartment with three balconies and a stunning sea view, located in the prestigious Sun Cliffs Resort, next to the iconic Ponta da Piedade, in Lagos. A truly privileged location, a few minutes' walk from some of the most beautiful and emblematic beaches in the Algarve. Th

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$304/night
50% ($140)Brixfox estimate($304/night)200% ($560)
Occupancy
62%
10%Brixfox estimate(62%)100%

Short-Term Rental

Yearly income
$33,630
Airbnb data$304/night · 62% occupancy
Rental income
$304/night · 62% occ.
$68,879
Running costs (20%)
Utilities, cleaning, maintenance
-$13,776
Income tax (10%)
Indonesian rental income tax
-$19,286
Property tax
Annual property tax
-$2,188
Net income
2.7% ROI
$33,630

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$1,250,000
IMT (transfer tax, investment schedule)$93,750
Imposto de Selo (stamp duty)$10,000
Notary & registration$1,359
Legal / due diligence$18,750
Total acquisition costs$123,859
RenovationMove-in ready
Furnishing & STR launch
2bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$46,141
All-in investment$1,420,000

Gross yield (asking)

5.5%

True gross yield (all-in)

4.9%

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 Lagos.

$6.0M$4.5M$3.0M$1.5M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 26: 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
$1.4M
+22%
Rental Income
+$164K
Total Position
$1.6M
+36%
6.3%/yr
Year 10
Capital Value
$1.7M
+48%
Rental Income
+$355K
Total Position
$2.1M
+79%
6.0%/yr
Year 20
Capital Value
$2.5M
+119%
Rental Income
+$831K
Total Position
$3.4M
+191%
5.5%/yr
Year 30
Capital Value
$3.7M
+224%
Rental Income
+$1.5M
Total Position
$5.2M
+352%
5.2%/yr

Location

Lagos

Western 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
2.7% annual return
Occupancy
Good
62% average occupancy
Nightly Rate
Strong
$280 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 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
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.7% 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

42% occ.
2.4%
$2,540/mo
52% occ.
3.1%
$3,188/mo
62% occ.
3.7%
$3,836/mo
current
72% occ.
4.3%
$4,483/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.