Detached house in Rua Infante Dom Henrique, Nn, Praia da Falésia, Olhos de Água, Albufeira e Olhos de Água
Detached house in Rua Infante Dom Henrique, Nn, Praia da Falésia, Olhos de Água, Albufeira e Olhos de Água — image 2Detached house in Rua Infante Dom Henrique, Nn, Praia da Falésia, Olhos de Água, Albufeira e Olhos de Água — image 3Detached house in Rua Infante Dom Henrique, Nn, Praia da Falésia, Olhos de Água, Albufeira e Olhos de Água — image 4Detached house in Rua Infante Dom Henrique, Nn, Praia da Falésia, Olhos de Água, Albufeira e Olhos de Água — image 5
Grade B+villaluxury

Detached house in Rua Infante Dom Henrique, Nn, Praia da Falésia, Olhos de Água, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€6.0M

Asking Price (EUR)

0.7%

True Net Yield (Owner, all-in)

0.5%

True Net Yield (Managed, all-in)

1.1%

True Gross Yield

46%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.3 months ago and is currently at 11% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.73, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €71,144/yr
Average Daily Rate: €426
Payback Period: 102.2 years
5-yr Capital Value: €7.9M
10-yr Capital Value: €9.6M
Brixfox Score: 66.8 / 100
Comparable Properties: 10
Data Confidence: 76%
Search Radius: 2 km

True Investment Cost

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

€6.6M

+10.7% over asking

Asking price€6.0M
IMT — Property transfer tax (investment schedule)€448,125
IS — Stamp duty (0.8%)€47,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€89,625
Total acquisition costs€586,800
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€6.6M

Gross yield (asking price)

1.2%

True gross yield (all-in)

1.1%

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: 200 m²
Land: 651 m²
Style: contemporary
Condition: excellent
Year Built: 1992
Energy Certificate: B-
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

oceanfront locationprivate poolslush green surroundingsmodern architecture

Score Breakdown

ROI
8.43
Visual Appeal
15.6
Ownership Security
13
Location
10.2
Land & Space
12
Rental Demand
4.57
Payback Speed
0
STR Suitability
3

Description

The iconic Praia da Falésia was once again distinguished as one of the best beaches in the world in the Travellers´ Choice Best of the Best ranking. It is in this absolutely unique setting that this magnificent private villa is located, on the seafront. The endless view over the Atlantic, the fusion between ocean, natu

Location

📍 37.0902°N, 8.1690°W

· Albufeira, Algarve, Portugal

View on Real One - Real Estate & Property Management →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

Detached house in Rua Infante Dom Henrique, Nn, Praia da Falésia, Olhos de Água, Albufeira e Olhos de Água

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

Grade B+ investment — short-term rental yields 0.7% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score67
GradeB+
Brixfox Intelligence
67B+Strong
Score Breakdown
ROI & Yield74%
Capital Growth70%
Risk Profile69%
Market Demand67%

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
+5.6%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$1.5M in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
0.7%
$3,630/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
15 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
—
Rental only

Property details

Year built: 1992
Energy: B-
Condition: excellent

Description

The iconic Praia da Falésia was once again distinguished as one of the best beaches in the world in the Travellers´ Choice Best of the Best ranking. It is in this absolutely unique setting that this magnificent private villa is located, on the seafront. The endless view over the Atlantic, the fusion between ocean, natu

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$633/night
50% ($291)Brixfox estimate($633/night)200% ($1164)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

Yearly income
$43,556
Airbnb data$633/night · 46% occupancy
Rental income
$633/night · 46% occ.
$105,617
Running costs (20%)
Utilities, cleaning, maintenance
-$21,123
Income tax (10%)
Indonesian rental income tax
-$29,573
Property tax
Annual property tax
-$11,365
Net income
0.7% ROI
$43,556

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$6,494,565
IMT (transfer tax, investment schedule)$487,092
Imposto de Selo (stamp duty)$51,957
Notary & registration$1,359
Legal / due diligence$97,418
Total acquisition costs$637,826
RenovationMove-in ready
Furnishing & STR launch
3bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$55,761
All-in investment$7,188,152

Gross yield (asking)

1.6%

True gross yield (all-in)

1.5%

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 Albufeira.

$24.5M$18.4M$12.2M$6.1M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $6.0M
Capital appreciation
Property value growing at +4%/yr based on Albufeira 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.
2x return
Year 16: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$7.3M
+22%
Rental Income
+$213K
Total Position
$7.5M
+25%
4.6%/yr
Year 10
Capital Value
$8.8M
+48%
Rental Income
+$459K
Total Position
$9.3M
+56%
4.5%/yr
Year 20
Capital Value
$13.1M
+119%
Rental Income
+$1.1M
Total Position
$14.2M
+137%
4.4%/yr
Year 30
Capital Value
$19.4M
+224%
Rental Income
+$1.9M
Total Position
$21.3M
+256%
4.3%/yr

Location

Albufeira

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
Weak
0.7% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Strong
$582 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
651 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $582 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 651 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 0.7% 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

30% occ.
0.6%
$3,094/mo
40% occ.
0.8%
$4,440/mo
46% occ.
1.0%
$5,214/mo
current
56% occ.
1.2%
$6,560/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.