T2 flat in Rua Teixeira de Pascoais, Montechoro, Albufeira, Albufeira e Olhos de Água
T2 flat in Rua Teixeira de Pascoais, Montechoro, Albufeira, Albufeira e Olhos de Água — image 2T2 flat in Rua Teixeira de Pascoais, Montechoro, Albufeira, Albufeira e Olhos de Água — image 3T2 flat in Rua Teixeira de Pascoais, Montechoro, Albufeira, Albufeira e Olhos de Água — image 4T2 flat in Rua Teixeira de Pascoais, Montechoro, Albufeira, Albufeira e Olhos de Água — image 5
Grade B+apartmentmid-range

T2 flat in Rua Teixeira de Pascoais, Montechoro, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€340,000

Asking Price (EUR)

6.5%

True Net Yield (Owner, all-in)

4.5%

True Net Yield (Managed, all-in)

9.9%

True Gross Yield

52%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.4 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: €38,604/yr
Average Daily Rate: €205
+3.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), No pool (-12%)
Payback Period: 10.7 years
5-yr Capital Value: €446,755
10-yr Capital Value: €543,546
Brixfox Score: 73.1 / 100
Comparable Properties: 86
Data Confidence: 88%
Search Radius: 2 km

True Investment Cost

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

€388,950

+14.4% over asking

Asking price€340,000
IMT — Property transfer tax (investment schedule)€15,030
IS — Stamp duty (0.8%)€2,720
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,100
Total acquisition costs€24,100
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€24,850
All-in investment (incl. renovation & furnishing)€388,950

Gross yield (asking price)

11.3%

True gross yield (all-in)

9.9%

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: 2
Bathrooms: 1
Building: 51 m²
Style: contemporary
Condition: excellent
Year Built: 1993
Energy Certificate: E

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

gold-framed mirrormodern console tablemarble-effect flooringstatement art piece

Score Breakdown

ROI
22.11
Visual Appeal
12.6
Ownership Security
13
Location
10.2
Land & Space
3.02
Rental Demand
5.15
Payback Speed
4
STR Suitability
3

Description

The T1+1 flat was recently renovated, standing out for its excellent natural light and its impeccable condition. It is ready to move in, and no intervention is necessary. The flat consists of: Cozy lobby Modern, furnished and fully equipped kitchen, in an open space concept Living room with access to balcony En-suite

Location

📍 37.0993°N, 8.2253°W

· Albufeira, Algarve, Portugal

View on Teresa Rodrigues Mediação Imobiliária →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

T2 flat in Rua Teixeira de Pascoais, Montechoro, Albufeira, Albufeira e Olhos de Água

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

Grade B+ investment — short-term rental yields 7.9% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score73
GradeB+
Brixfox Intelligence
73B+Strong
Score Breakdown
ROI & Yield80%
Capital Growth77%
Risk Profile74%
Market Demand73%

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
+4.9%
+$84K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.9%
$2,423/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
12.7 yr
Rental only

Property details

Year built: 1993
Energy: E
Condition: excellent

Description

The T1+1 flat was recently renovated, standing out for its excellent natural light and its impeccable condition. It is ready to move in, and no intervention is necessary. The flat consists of: Cozy lobby Modern, furnished and fully equipped kitchen, in an open space concept Living room with access to balcony En-suite

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$304/night
50% ($140)Brixfox estimate($304/night)200% ($559)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Yearly income
$29,079
Airbnb data$304/night · 52% occupancy
Rental income
$304/night · 52% occ.
$57,164
Running costs (20%)
Utilities, cleaning, maintenance
-$11,433
Income tax (10%)
Indonesian rental income tax
-$16,006
Property tax
Annual property tax
-$647
Net income
7.9% ROI
$29,079

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$369,565
IMT (transfer tax, investment schedule)$16,337
Imposto de Selo (stamp duty)$2,957
Notary & registration$1,359
Legal / due diligence$5,543
Total acquisition costs$26,196
RenovationMove-in ready
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$27,011
All-in investment$422,772

Gross yield (asking)

15.5%

True gross yield (all-in)

13.5%

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.

$2.7M$2.0M$1.4M$683K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $340K
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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$414K
+22%
Rental Income
+$142K
Total Position
$556K
+63%
10.3%/yr
Year 10
Capital Value
$503K
+48%
Rental Income
+$307K
Total Position
$810K
+138%
9.1%/yr
Year 20
Capital Value
$745K
+119%
Rental Income
+$719K
Total Position
$1.5M
+331%
7.6%/yr
Year 30
Capital Value
$1.1M
+224%
Rental Income
+$1.3M
Total Position
$2.4M
+599%
6.7%/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
Good
7.9% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$280 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $280 — 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 52% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

32% occ.
6.4%
$1,986/mo
42% occ.
8.6%
$2,633/mo
52% occ.
10.7%
$3,281/mo
current
62% occ.
12.8%
$3,928/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.