Detached house in Rua Abel Figueiredo Luis, 263, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos
Detached house in Rua Abel Figueiredo Luis, 263, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 2Detached house in Rua Abel Figueiredo Luis, 263, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 3Detached house in Rua Abel Figueiredo Luis, 263, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 4Detached house in Rua Abel Figueiredo Luis, 263, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos — image 5
Grade Bvilla

Detached house in Rua Abel Figueiredo Luis, 263, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€2.5M

Asking Price (EUR)

2.5%

True Net Yield (Owner, all-in)

1.7%

True Net Yield (Managed, all-in)

3.8%

True Gross Yield

50%

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: €105,976/yr
Average Daily Rate: €576
Payback Period: 28.1 years
5-yr Capital Value: €3.2M
10-yr Capital Value: €3.9M
Brixfox Score: 59.5 / 100
Comparable Properties: 10
Data Confidence: 73%
Search Radius: 2 km

True Investment Cost

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

€2.8M

+14.8% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€183,750
IS — Stamp duty (0.8%)€19,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€36,750
Total acquisition costs€241,350
Renovation (est. €200/m² × 420 m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		€84,000
(€42,000–€126,000)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€37,550
All-in investment (incl. renovation & furnishing)€2.8M

Gross yield (asking price)

4.3%

True gross yield (all-in)

3.8%

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: 6
Building: 420 m²
Year Built: 2024

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
12.05
Visual Appeal
10
Ownership Security
13
Location
10.44
Land & Space
6
Rental Demand
5.04
Payback Speed
0
STR Suitability
3

Description

Introducing Vila Luxus, a unique property located in the exclusive Cerro das Mós area of Lagos, combining contemporary design with the highest standards of comfort, technology, and sophistication. Crafted with premium materials, including walnut finishes throughout (doors, gates, and sockets), this residence is a true

Location

📍 37.1086°N, 8.6829°W

· Lagos, Algarve, Portugal

View on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house in Rua Abel Figueiredo Luis, 263, Cerro das Mós - Parque do Moínho - São João, Lagos Cidade, Lagos

Inventory
4 Beds
Bathrooms
6 Baths
Built Area
420 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 2.9% 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
+8.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$677K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.9%
$6,434/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
34.5 yr
Rental only

Property details

Year built: 2024

Description

Introducing Vila Luxus, a unique property located in the exclusive Cerro das Mós area of Lagos, combining contemporary design with the highest standards of comfort, technology, and sophistication. Crafted with premium materials, including walnut finishes throughout (doors, gates, and sockets), this residence is a true

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$856/night
50% ($394)Brixfox estimate($856/night)200% ($1576)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Yearly income
$77,214
Airbnb data$856/night · 50% occupancy
Rental income
$856/night · 50% occ.
$157,450
Running costs (20%)
Utilities, cleaning, maintenance
-$31,490
Income tax (10%)
Indonesian rental income tax
-$44,086
Property tax
Annual property tax
-$4,660
Net income
2.9% ROI
$77,214

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$2,663,043
IMT (transfer tax, investment schedule)$199,728
Imposto de Selo (stamp duty)$21,304
Notary & registration$1,359
Legal / due diligence$39,946
Total acquisition costs$262,337
Renovation (~$217/m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		$91,304
($45,652–$136,957)
Furnishing & STR launch
4bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$38,641
All-in investment$3,055,326

Gross yield (asking)

5.9%

True gross yield (all-in)

5.2%

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 Lagos.

$13.0M$9.8M$6.5M$3.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.5M
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 25: 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
$3.0M
+22%
Rental Income
+$377K
Total Position
$3.4M
+37%
6.5%/yr
Year 10
Capital Value
$3.6M
+48%
Rental Income
+$814K
Total Position
$4.4M
+81%
6.1%/yr
Year 20
Capital Value
$5.4M
+119%
Rental Income
+$1.9M
Total Position
$7.3M
+197%
5.6%/yr
Year 30
Capital Value
$7.9M
+224%
Rental Income
+$3.4M
Total Position
$11.3M
+362%
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
2.9% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Strong
$788 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $788 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.9% 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.
2.3%
$5,149/mo
40% occ.
3.1%
$6,973/mo
50% occ.
4.0%
$8,796/mo
current
60% occ.
4.8%
$10,620/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.