Detached house in Rua Doutor Nuno Pacheco, 27, Algoz
Detached house in Rua Doutor Nuno Pacheco, 27, Algoz — image 2Detached house in Rua Doutor Nuno Pacheco, 27, Algoz — image 3Detached house in Rua Doutor Nuno Pacheco, 27, Algoz — image 4Detached house in Rua Doutor Nuno Pacheco, 27, Algoz — image 5
Grade Avillamid-range

Detached house in Rua Doutor Nuno Pacheco, 27, Algoz

Silves · Central Algarve ·

€745,000

Asking Price (EUR)

7.6%

True Net Yield (Owner, all-in)

5.2%

True Net Yield (Managed, all-in)

11.6%

True Gross Yield

47%

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: €99,133/yr
Average Daily Rate: €583
+12.0% vs area baselineModern/contemporary style (+12%), Has pool (0%)
Payback Period: 9.4 years
5-yr Capital Value: €978,919
10-yr Capital Value: €1.2M
Brixfox Score: 77.3 / 100
Comparable Properties: 4
Data Confidence: 55%
Search Radius: 6 km

True Investment Cost

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

€853,485

+14.6% over asking

Asking price€745,000
IMT — Property transfer tax (investment schedule)€44,700
IS — Stamp duty (0.8%)€5,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,175
Total acquisition costs€63,085
Renovation€0 — move-in ready
Furnishing & STR launch (5bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€45,400
All-in investment (incl. renovation & furnishing)€853,485

Gross yield (asking price)

13.3%

True gross yield (all-in)

11.6%

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: 5
Bathrooms: 3
Building: 208 m²
Land: 450 m²
Style: contemporary
Condition: excellent
Energy Certificate: A
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

modern facade with stone accentsprivate swimming pool with artificial grass areaspacious outdoor terrace

Score Breakdown

ROI
24.17
Visual Appeal
11.2
Ownership Security
13
Location
7.2
Land & Space
10.08
Rental Demand
4.66
Payback Speed
4
STR Suitability
3

Description

Magnificent 3-bedroom detached villa with modern architecture, just finished, in the Algoz area in the Alto do Palmeiral urbanization. The house consists of a ground floor and basement. On the ground floor, there is a spacious dining room with an open-plan fully equipped kitchen. A hallway leads to the main entrance a

Location

📍 37.1890°N, 8.4390°W

· Silves, Algarve, Portugal

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

Detached house in Rua Doutor Nuno Pacheco, 27, Algoz

Inventory
5 Beds
Bathrooms
3 Baths
Built Area
208 m²
Land Plot
450 m²
Tenure
Freehold
Yield Curve Status

Grade A investment — short-term rental yields 9.0% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score77
GradeA
Brixfox Intelligence
77AExcellent
Score Breakdown
ROI & Yield85%
Capital Growth81%
Risk Profile78%
Market Demand77%

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
+12.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+3.8%
+$140K in 5yr (+19%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
9.0%
$6,089/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
11.1 yr
Rental only

Property details

Energy: A
Condition: excellent

Description

Magnificent 3-bedroom detached villa with modern architecture, just finished, in the Algoz area in the Alto do Palmeiral urbanization. The house consists of a ground floor and basement. On the ground floor, there is a spacious dining room with an open-plan fully equipped kitchen. A hallway leads to the main entrance a

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$843/night
50% ($388)Brixfox estimate($843/night)200% ($1551)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Yearly income
$73,063
Airbnb data$843/night · 47% occupancy
Rental income
$843/night · 47% occ.
$143,232
Running costs (20%)
Utilities, cleaning, maintenance
-$28,646
Income tax (10%)
Indonesian rental income tax
-$40,105
Property tax
Annual property tax
-$1,417
Net income
9.0% ROI
$73,063

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$809,783
IMT (transfer tax, investment schedule)$48,587
Imposto de Selo (stamp duty)$6,478
Notary & registration$1,359
Legal / due diligence$12,147
Total acquisition costs$68,571
RenovationMove-in ready
Furnishing & STR launch
5bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$47,174
All-in investment$925,527

Gross yield (asking)

17.7%

True gross yield (all-in)

15.5%

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.

$6.5M$4.8M$3.2M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $745K
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 10: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$906K
+22%
Rental Income
+$357K
Total Position
$1.3M
+70%
11.1%/yr
Year 10
Capital Value
$1.1M
+48%
Rental Income
+$771K
Total Position
$1.9M
+151%
9.7%/yr
Year 20
Capital Value
$1.6M
+119%
Rental Income
+$1.8M
Total Position
$3.4M
+362%
7.9%/yr
Year 30
Capital Value
$2.4M
+224%
Rental Income
+$3.2M
Total Position
$5.6M
+654%
7.0%/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
Strong
9.0% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Strong
$776 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Good
450 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 9.0% — outperforms most villas in this market
Premium nightly rate of $776 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 47% — factor in seasonal gaps

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
7.8%
$5,267/mo
40% occ.
10.5%
$7,061/mo
47% occ.
12.2%
$8,237/mo
current
57% occ.
14.9%
$10,032/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.