T1 flat, Urb. Panasqueira Edifício Al Gharb, Nn, Armação de Pêra, Silves
T1 flat, Urb. Panasqueira Edifício Al Gharb, Nn, Armação de Pêra, Silves — image 2T1 flat, Urb. Panasqueira Edifício Al Gharb, Nn, Armação de Pêra, Silves — image 3T1 flat, Urb. Panasqueira Edifício Al Gharb, Nn, Armação de Pêra, Silves — image 4T1 flat, Urb. Panasqueira Edifício Al Gharb, Nn, Armação de Pêra, Silves — image 5
Grade Bapartmentmid-range

T1 flat, Urb. Panasqueira Edifício Al Gharb, Nn, Armação de Pêra, Silves

Silves · Central Algarve ·

€320,000

Asking Price (EUR)

3.0%

True Net Yield (Owner, all-in)

2.1%

True Net Yield (Managed, all-in)

4.7%

True Gross Yield

38%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2 months ago and is currently at 16% 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: €17,094/yr
Average Daily Rate: €123
+7.0% vs area baselineImage quality 6/10 (-3%), Modern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 23.3 years
5-yr Capital Value: €420,475
10-yr Capital Value: €511,572
Brixfox Score: 57.3 / 100
Comparable Properties: 53
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.

€366,875

+14.6% over asking

Asking price€320,000
IMT — Property transfer tax (investment schedule)€13,430
IS — Stamp duty (0.8%)€2,560
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,800
Total acquisition costs€22,040
Renovation (est. €55/m² × 97 m²)
Light touch-ups — paint, fixtures, deep clean.		€5,335
(€2,910–€7,760)
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€19,500
All-in investment (incl. renovation & furnishing)€366,875

Gross yield (asking price)

5.3%

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: 1
Bathrooms: 1
Building: 97 m²
Style: contemporary
Condition: good
Energy Certificate: B-
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

built-in wardrobe with glass-front drawerskitchen pass-through window

Score Breakdown

ROI
14.39
Visual Appeal
9.8
Ownership Security
13
Location
8.4
Land & Space
3.94
Rental Demand
3.82
Payback Speed
1
STR Suitability
3

Description

T1 Apartment with pool view, elevator and garage – Armação de Pêra (350 m from the beach) Spacious and bright T1 apartment, with 97.60 m², located on the 1st floor with elevator, in a private condominium with swimming pool and underground garage, just 350 meters from the beach. Composition: 1 bedroom with wardrobe L

Location

📍 37.1046°N, 8.3641°W

· Silves, Algarve, Portugal

View on Idealista.pt
Idealista.pt
Silves / Central Algarve

T1 flat, Urb. Panasqueira Edifício Al Gharb, Nn, Armação de Pêra, Silves

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

Grade B investment — short-term rental yields 3.5% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score57
GradeB
Brixfox Intelligence
57BStrong
Score Breakdown
ROI & Yield63%
Capital Growth60%
Risk Profile59%
Market Demand57%

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
+7.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$60K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.5%
$1,024/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
12 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
28.3 yr
Rental only

Property details

Energy: B-
Condition: good

Description

T1 Apartment with pool view, elevator and garage – Armação de Pêra (350 m from the beach) Spacious and bright T1 apartment, with 97.60 m², located on the 1st floor with elevator, in a private condominium with swimming pool and underground garage, just 350 meters from the beach. Composition: 1 bedroom with wardrobe L

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$178/night
50% ($82)Brixfox estimate($178/night)200% ($328)
Occupancy
38%
10%Brixfox estimate(38%)100%

Short-Term Rental

Yearly income
$12,291
Airbnb data$178/night · 38% occupancy
Rental income
$178/night · 38% occ.
$24,807
Running costs (20%)
Utilities, cleaning, maintenance
-$4,961
Income tax (10%)
Indonesian rental income tax
-$6,946
Property tax
Annual property tax
-$609
Net income
3.5% ROI
$12,291

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$347,826
IMT (transfer tax, investment schedule)$14,598
Imposto de Selo (stamp duty)$2,783
Notary & registration$1,359
Legal / due diligence$5,217
Total acquisition costs$23,957
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$5,799
($3,163–$8,435)
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$21,196
All-in investment$398,777

Gross yield (asking)

7.1%

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.

$1.8M$1.4M$906K$453K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $320K
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 21: 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
$389K
+22%
Rental Income
+$60K
Total Position
$449K
+40%
7.0%/yr
Year 10
Capital Value
$474K
+48%
Rental Income
+$130K
Total Position
$603K
+89%
6.5%/yr
Year 20
Capital Value
$701K
+119%
Rental Income
+$304K
Total Position
$1.0M
+214%
5.9%/yr
Year 30
Capital Value
$1.0M
+224%
Rental Income
+$538K
Total Position
$1.6M
+392%
5.5%/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
3.5% annual return
Occupancy
Weak
38% average occupancy
Nightly Rate
Good
$164 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
Yield of 3.5% 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.
3.7%
$1,086/mo
40% occ.
5.1%
$1,465/mo
38% occ.
4.8%
$1,396/mo
current
48% occ.
6.1%
$1,775/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.