Detached house, Sesmarias, 126, Vale Milho - Vale Centeanes - Algar seco, Lagoa e Carvoeiro
Detached house, Sesmarias, 126, Vale Milho - Vale Centeanes - Algar seco, Lagoa e Carvoeiro — image 2Detached house, Sesmarias, 126, Vale Milho - Vale Centeanes - Algar seco, Lagoa e Carvoeiro — image 3Detached house, Sesmarias, 126, Vale Milho - Vale Centeanes - Algar seco, Lagoa e Carvoeiro — image 4Detached house, Sesmarias, 126, Vale Milho - Vale Centeanes - Algar seco, Lagoa e Carvoeiro — image 5
Grade Avillaluxury

Detached house, Sesmarias, 126, Vale Milho - Vale Centeanes - Algar seco, Lagoa e Carvoeiro

Lagoa/Carvoeiro · Central Algarve ·

€1.3M

Asking Price (EUR)

4.2%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

6.5%

True Gross Yield

39%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.2 months ago and is currently at 10% 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: €93,053/yr
Average Daily Rate: €651
+33.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has garden (+10%), Luxury finish (+8%)
Payback Period: 16.3 years
5-yr Capital Value: €1.6M
10-yr Capital Value: €2.0M
Brixfox Score: 75.9 / 100
Comparable Properties: 7
Data Confidence: 77%
Search Radius: 2 km

True Investment Cost

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

€1.4M

+14.9% over asking

Asking price€1.3M
IMT — Property transfer tax (investment schedule)€93,750
IS — Stamp duty (0.8%)€10,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€18,750
Total acquisition costs€123,750
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€1.4M

Gross yield (asking price)

7.4%

True gross yield (all-in)

6.5%

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: 4
Bathrooms: 5
Building: 230 m²
Land: 828 m²
Style: contemporary
Condition: excellent
Year Built: 1988
Energy Certificate: D
Private Pool
garden

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity-edge poolglass balcony railingsoutdoor lounge areabuilt-in BBQ

Score Breakdown

ROI
17.24
Visual Appeal
14.2
Ownership Security
13
Location
10.56
Land & Space
12
Rental Demand
3.91
Payback Speed
2
STR Suitability
3

Description

Discover a true refuge of exclusivity and sophistication in Sesmarias, in the heart of Carvoeiro. With a complete renovation that combines the best of modernity with the traditional charm of Algarve, this property has been designed to provide an unparalleled living experience, whether as a residence or as a vacation re

Location

📍 37.0900°N, 8.4473°W

· Lagoa/Carvoeiro, Algarve, Portugal

View on 2nd Haus Real Estate →Also on Idealista.pt
Idealista.pt
Lagoa/Carvoeiro / Central Algarve

Detached house, Sesmarias, 126, Vale Milho - Vale Centeanes - Algar seco, Lagoa e Carvoeiro

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
230 m²
Land Plot
828 m²
Tenure
Freehold
Yield Curve Status

Grade A investment — short-term rental yields 5.1% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score76
GradeA
Brixfox Intelligence
76AExcellent
Score Breakdown
ROI & Yield84%
Capital Growth80%
Risk Profile77%
Market Demand76%

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
+10.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$345K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.1%
$5,812/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
19.5 yr
Rental only

Property details

Year built: 1988
Energy: D
Condition: excellent
View: garden

Description

Discover a true refuge of exclusivity and sophistication in Sesmarias, in the heart of Carvoeiro. With a complete renovation that combines the best of modernity with the traditional charm of Algarve, this property has been designed to provide an unparalleled living experience, whether as a residence or as a vacation re

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$971/night
50% ($446)Brixfox estimate($971/night)200% ($1786)
Occupancy
39%
10%Brixfox estimate(39%)100%

Short-Term Rental

Yearly income
$69,742
Airbnb data$971/night · 39% occupancy
Rental income
$971/night · 39% occ.
$138,692
Running costs (20%)
Utilities, cleaning, maintenance
-$27,738
Income tax (10%)
Indonesian rental income tax
-$38,834
Property tax
Annual property tax
-$2,378
Net income
5.1% ROI
$69,742

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$1,358,696
IMT (transfer tax, investment schedule)$101,902
Imposto de Selo (stamp duty)$10,870
Notary & registration$1,359
Legal / due diligence$20,380
Total acquisition costs$134,511
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$1,558,587

Gross yield (asking)

10.2%

True gross yield (all-in)

8.9%

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 Lagoa/Carvoeiro.

$8.2M$6.1M$4.1M$2.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.3M
Capital appreciation
Property value growing at +4%/yr based on Lagoa/Carvoeiro 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 16: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.5M
+22%
Rental Income
+$341K
Total Position
$1.9M
+49%
8.3%/yr
Year 10
Capital Value
$1.9M
+48%
Rental Income
+$736K
Total Position
$2.6M
+107%
7.5%/yr
Year 20
Capital Value
$2.7M
+119%
Rental Income
+$1.7M
Total Position
$4.5M
+257%
6.6%/yr
Year 30
Capital Value
$4.1M
+224%
Rental Income
+$3.1M
Total Position
$7.1M
+469%
6.0%/yr

Location

Lagoa/Carvoeiro

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
Good
5.1% annual return
Occupancy
Weak
39% average occupancy
Nightly Rate
Strong
$893 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
828 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $893 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 828 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 39% — 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.
5.3%
$6,002/mo
40% occ.
7.1%
$8,068/mo
current
39% occ.
7.0%
$7,893/mo
current
49% occ.
8.8%
$9,959/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.