Semi-detached house in Rua da Torre Velha, Sesmarias, Albufeira e Olhos de Água
Semi-detached house in Rua da Torre Velha, Sesmarias, Albufeira e Olhos de Água — image 2Semi-detached house in Rua da Torre Velha, Sesmarias, Albufeira e Olhos de Água — image 3Semi-detached house in Rua da Torre Velha, Sesmarias, Albufeira e Olhos de Água — image 4Semi-detached house in Rua da Torre Velha, Sesmarias, Albufeira e Olhos de Água — image 5
Grade C+villamid-range

Semi-detached house in Rua da Torre Velha, Sesmarias, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€790,000

Asking Price (EUR)

1.4%

True Net Yield (Owner, all-in)

1.0%

True Net Yield (Managed, all-in)

2.1%

True Gross Yield

23%

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: €18,779/yr
Average Daily Rate: €219
+18.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 52.6 years
5-yr Capital Value: €1.0M
10-yr Capital Value: €1.3M
Brixfox Score: 53 / 100
Comparable Properties: 20
Data Confidence: 80%
Search Radius: 2 km

True Investment Cost

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

€886,045

+12.2% over asking

Asking price€790,000
IMT — Property transfer tax (investment schedule)€47,400
IS — Stamp duty (0.8%)€6,320
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,850
Total acquisition costs€66,820
Renovation (est. €55/m² × 95 m²)
Light touch-ups — paint, fixtures, deep clean.		€5,225
(€2,850–€7,600)
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€24,000
All-in investment (incl. renovation & furnishing)€886,045

Gross yield (asking price)

2.4%

True gross yield (all-in)

2.1%

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: 95 m²
Style: portuguese-traditional
Condition: good
Year Built: 2007
Energy Certificate: B-
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

coastal village architecturemultiple swimming poolsocean proximity

Score Breakdown

ROI
9.72
Visual Appeal
12.6
Ownership Security
13
Location
8.4
Land & Space
3.9
Rental Demand
2.34
Payback Speed
0
STR Suitability
3

Description

Luxury Villa | T1 | 144 m² | Terrace | Garage | Beach | Castle | Albufeira Located in one of the most exclusive settings of Castelo, in Albufeira, this luxury T1 villa represents a unique opportunity to live by the sea, in a high-quality, tranquil, and private residential environment, just a few minutes from the beach

Location

📍 37.0890°N, 8.1870°W

· Albufeira, Algarve, Portugal

View on D&D Group →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

Semi-detached house in Rua da Torre Velha, Sesmarias, Albufeira e Olhos de Água

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

Grade C+ investment — short-term rental yields 1.5% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score53
GradeC+
Brixfox Intelligence
53C+Moderate
Score Breakdown
ROI & Yield58%
Capital Growth56%
Risk Profile55%
Market Demand53%

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
+6.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$194K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.5%
$1,050/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
68.1 yr
Rental only

Property details

Year built: 2007
Energy: B-
Condition: good

Description

Luxury Villa | T1 | 144 m² | Terrace | Garage | Beach | Castle | Albufeira Located in one of the most exclusive settings of Castelo, in Albufeira, this luxury T1 villa represents a unique opportunity to live by the sea, in a high-quality, tranquil, and private residential environment, just a few minutes from the beach

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$317/night
50% ($146)Brixfox estimate($317/night)200% ($583)
Occupancy
23%
10%Brixfox estimate(23%)100%

Short-Term Rental

Yearly income
$12,603
Airbnb data$317/night · 23% occupancy
Rental income
$317/night · 23% occ.
$27,127
Running costs (20%)
Utilities, cleaning, maintenance
-$5,425
Income tax (10%)
Indonesian rental income tax
-$7,596
Property tax
Annual property tax
-$1,503
Net income
1.5% ROI
$12,603

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$858,696
IMT (transfer tax, investment schedule)$51,522
Imposto de Selo (stamp duty)$6,870
Notary & registration$1,359
Legal / due diligence$12,880
Total acquisition costs$72,630
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$5,679
($3,098–$8,261)
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$23,913
All-in investment$960,918

Gross yield (asking)

3.2%

True gross yield (all-in)

2.8%

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.

$3.6M$2.7M$1.8M$895K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $790K
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.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$961K
+22%
Rental Income
+$62K
Total Position
$1.0M
+29%
5.3%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$133K
Total Position
$1.3M
+65%
5.1%/yr
Year 20
Capital Value
$1.7M
+119%
Rental Income
+$312K
Total Position
$2.0M
+159%
4.9%/yr
Year 30
Capital Value
$2.6M
+224%
Rental Income
+$552K
Total Position
$3.1M
+294%
4.7%/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
Weak
1.5% annual return
Occupancy
Weak
23% average occupancy
Nightly Rate
Strong
$292 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 $292 — 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 1.5% 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.
2.7%
$1,900/mo
40% occ.
3.6%
$2,574/mo
23% occ.
2.0%
$1,457/mo
current
33% occ.
3.0%
$2,132/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.