Detached house in Centro Antigo, Albufeira, Albufeira e Olhos de Água
Detached house in Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 2Detached house in Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 3Detached house in Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 4Detached house in Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 5
Grade Bvillamid-range

Detached house in Centro Antigo, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€380,000

Asking Price (EUR)

4.2%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

6.5%

True Gross Yield

51%

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: €28,035/yr
Average Daily Rate: €150
Payback Period: 16.9 years
5-yr Capital Value: €499,314
10-yr Capital Value: €607,492
Brixfox Score: 61.5 / 100
Comparable Properties: 82
Data Confidence: 96%
Search Radius: 2 km

True Investment Cost

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

€434,065

+14.2% over asking

Asking price€380,000
IMT — Property transfer tax (investment schedule)€18,230
IS — Stamp duty (0.8%)€3,040
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,700
Total acquisition costs€28,220
Renovation (est. €55/m² × 79 m²)
Light touch-ups — paint, fixtures, deep clean.		€4,345
(€2,370–€6,320)
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€21,500
All-in investment (incl. renovation & furnishing)€434,065

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: 1
Bathrooms: 2
Building: 79 m²
Land: 39 m²
Style: portuguese-traditional
Condition: good
Year Built: 2022
Energy Certificate: B
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

beachfront locationtraditional Portuguese architecturerooftop solar water heaters

Score Breakdown

ROI
16.87
Visual Appeal
10
Ownership Security
13
Location
10.2
Land & Space
1.28
Rental Demand
5.13
Payback Speed
2
STR Suitability
3

Description

House in new loft with 2 bathrooms and garage in the historic center of Albufeira. Recently built with good quality materials, double glazing with thermal cut, solar panel for water heating, pre-installation of air conditioning and automatic gate with service door. House located in the historic center of Albufeira, 1

Location

📍 37.0893°N, 8.2529°W

· Albufeira, Algarve, Portugal

View on REDE REAL →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

Detached house in Centro Antigo, Albufeira, Albufeira e Olhos de Água

Inventory
1 Beds
Bathrooms
2 Baths
Built Area
79 m²
Land Plot
39 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 4.9% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score62
GradeB
Brixfox Intelligence
62BStrong
Score Breakdown
ROI & Yield68%
Capital Growth65%
Risk Profile64%
Market Demand62%

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
+9.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$94K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.9%
$1,696/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
20.3 yr
Rental only

Property details

Year built: 2022
Energy: B
Condition: good

Description

House in new loft with 2 bathrooms and garage in the historic center of Albufeira. Recently built with good quality materials, double glazing with thermal cut, solar panel for water heating, pre-installation of air conditioning and automatic gate with service door. House located in the historic center of Albufeira, 1

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$217/night
50% ($100)Brixfox estimate($217/night)200% ($398)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Yearly income
$20,351
Airbnb data$217/night · 51% occupancy
Rental income
$217/night · 51% occ.
$40,527
Running costs (20%)
Utilities, cleaning, maintenance
-$8,105
Income tax (10%)
Indonesian rental income tax
-$11,348
Property tax
Annual property tax
-$723
Net income
4.9% ROI
$20,351

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$413,043
IMT (transfer tax, investment schedule)$19,815
Imposto de Selo (stamp duty)$3,304
Notary & registration$1,359
Legal / due diligence$6,196
Total acquisition costs$30,674
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$4,723
($2,576–$6,870)
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$21,196
All-in investment$469,636

Gross yield (asking)

9.8%

True gross yield (all-in)

8.6%

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.

$2.4M$1.8M$1.2M$610K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $380K
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.
Paid back
Year 17: 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
$462K
+22%
Rental Income
+$99K
Total Position
$562K
+48%
8.1%/yr
Year 10
Capital Value
$562K
+48%
Rental Income
+$215K
Total Position
$777K
+105%
7.4%/yr
Year 20
Capital Value
$833K
+119%
Rental Income
+$503K
Total Position
$1.3M
+252%
6.5%/yr
Year 30
Capital Value
$1.2M
+224%
Rental Income
+$891K
Total Position
$2.1M
+459%
5.9%/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
Average
4.9% annual return
Occupancy
Average
51% average occupancy
Nightly Rate
Good
$199 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
39 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 4.9% 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

31% occ.
4.0%
$1,382/mo
41% occ.
5.4%
$1,843/mo
51% occ.
6.7%
$2,304/mo
current
61% occ.
8.0%
$2,765/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.