Detached house in Beco do Gigante, Nn, Praia Dona Ana, Lagos Cidade, Lagos
Detached house in Beco do Gigante, Nn, Praia Dona Ana, Lagos Cidade, Lagos — image 2Detached house in Beco do Gigante, Nn, Praia Dona Ana, Lagos Cidade, Lagos — image 3Detached house in Beco do Gigante, Nn, Praia Dona Ana, Lagos Cidade, Lagos — image 4Detached house in Beco do Gigante, Nn, Praia Dona Ana, Lagos Cidade, Lagos — image 5
Grade B+villamid-range

Detached house in Beco do Gigante, Nn, Praia Dona Ana, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€980,000

Asking Price (EUR)

4.6%

True Net Yield (Owner, all-in)

3.2%

True Net Yield (Managed, all-in)

7.0%

True Gross Yield

54%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2 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: €78,630/yr
Average Daily Rate: €400
-10.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), No pool (-12%)
Payback Period: 15.5 years
5-yr Capital Value: €1.3M
10-yr Capital Value: €1.6M
Brixfox Score: 74.4 / 100
Comparable Properties: 4
Data Confidence: 69%
Search Radius: 2 km

True Investment Cost

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

€1.1M

+13.9% over asking

Asking price€980,000
IMT — Property transfer tax (investment schedule)€58,800
IS — Stamp duty (0.8%)€7,840
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€14,700
Total acquisition costs€82,590
Renovation (est. €55/m² × 191 m²)
Light touch-ups — paint, fixtures, deep clean.		€10,505
(€5,730–€15,280)
Furnishing & STR launch (5bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,900
All-in investment (incl. renovation & furnishing)€1.1M

Gross yield (asking price)

8.0%

True gross yield (all-in)

7.0%

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: 5
Bathrooms: 4
Building: 191 m²
Land: 535 m²
Style: portuguese-traditional
Condition: good
Year Built: 1979
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

cobblestone drivewaybalcony with ornate railing

Score Breakdown

ROI
17.69
Visual Appeal
10.2
Ownership Security
13
Location
10.44
Land & Space
11.73
Rental Demand
5.38
Payback Speed
3
STR Suitability
3

Description

Discover this exquisite 5-bedroom, 4-bathroom home in the serene locale of Lagos, priced at €980,000. Spanning 191.2m², this property boasts an ideal blend of comfort and elegance, featuring abundant natural light and a peaceful atmosphere, perfect for family living or a vacation retreat. The spacious layout includes

Location

📍 37.0897°N, 8.6728°W

· Lagos, Algarve, Portugal

View on CENTURY 21 Universe →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house in Beco do Gigante, Nn, Praia Dona Ana, Lagos Cidade, Lagos

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

Grade B+ investment — short-term rental yields 5.4% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score74
GradeB+
Brixfox Intelligence
74B+Strong
Score Breakdown
ROI & Yield81%
Capital Growth78%
Risk Profile75%
Market Demand74%

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
+10.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$271K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
5.4%
$4,782/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
18.6 yr
Rental only

Property details

Year built: 1979
Energy: D
Condition: good

Description

Discover this exquisite 5-bedroom, 4-bathroom home in the serene locale of Lagos, priced at €980,000. Spanning 191.2m², this property boasts an ideal blend of comfort and elegance, featuring abundant natural light and a peaceful atmosphere, perfect for family living or a vacation retreat. The spacious layout includes

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$580/night
50% ($267)Brixfox estimate($580/night)200% ($1067)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Yearly income
$57,384
Airbnb data$580/night · 54% occupancy
Rental income
$580/night · 54% occ.
$113,938
Running costs (20%)
Utilities, cleaning, maintenance
-$22,788
Income tax (10%)
Indonesian rental income tax
-$31,903
Property tax
Annual property tax
-$1,864
Net income
5.4% ROI
$57,384

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$1,065,217
IMT (transfer tax, investment schedule)$63,913
Imposto de Selo (stamp duty)$8,522
Notary & registration$1,359
Legal / due diligence$15,978
Total acquisition costs$89,772
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$11,418
($6,228–$16,609)
Furnishing & STR launch
5bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$44,457
All-in investment$1,210,864

Gross yield (asking)

10.7%

True gross yield (all-in)

9.4%

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.

$6.5M$4.9M$3.3M$1.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $980K
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 15: 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
$1.2M
+22%
Rental Income
+$280K
Total Position
$1.5M
+50%
8.5%/yr
Year 10
Capital Value
$1.5M
+48%
Rental Income
+$605K
Total Position
$2.1M
+110%
7.7%/yr
Year 20
Capital Value
$2.1M
+119%
Rental Income
+$1.4M
Total Position
$3.6M
+264%
6.7%/yr
Year 30
Capital Value
$3.2M
+224%
Rental Income
+$2.5M
Total Position
$5.7M
+481%
6.0%/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
Good
5.4% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$534 per night
Visual Appeal
Average
4/10 instagrammability
Size & Space
Strong
535 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $534 — positioned in the top tier
Generous 535 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 54% — 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

34% occ.
4.5%
$4,021/mo
44% occ.
5.9%
$5,256/mo
54% occ.
7.3%
$6,491/mo
current
64% occ.
8.7%
$7,726/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.