Terraced house in Estrada da Mosqueira, Branqueira - Brejos, Albufeira e Olhos de Água
Terraced house in Estrada da Mosqueira, Branqueira - Brejos, Albufeira e Olhos de Água — image 2Terraced house in Estrada da Mosqueira, Branqueira - Brejos, Albufeira e Olhos de Água — image 3Terraced house in Estrada da Mosqueira, Branqueira - Brejos, Albufeira e Olhos de Água — image 4Terraced house in Estrada da Mosqueira, Branqueira - Brejos, Albufeira e Olhos de Água — image 5
Grade B+villamid-range

Terraced house in Estrada da Mosqueira, Branqueira - Brejos, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€395,000

Asking Price (EUR)

6.4%

True Net Yield (Owner, all-in)

4.4%

True Net Yield (Managed, all-in)

9.8%

True Gross Yield

47%

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: €45,390/yr
Average Daily Rate: €263
+22.0% vs area baselineModern/contemporary style (+12%), Has pool (0%), Has view (+10%)
Payback Period: 11.0 years
5-yr Capital Value: €524,280
10-yr Capital Value: €637,867
Brixfox Score: 73.1 / 100
Comparable Properties: 35
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.

€461,265

+16.8% over asking

Asking price€395,000
IMT — Property transfer tax (investment schedule)€19,430
IS — Stamp duty (0.8%)€3,160
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€5,925
Total acquisition costs€29,765
Renovation (est. €55/m² × 130 m²)
Light touch-ups — paint, fixtures, deep clean.		€7,150
(€3,900–€10,400)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€29,350
All-in investment (incl. renovation & furnishing)€461,265

Gross yield (asking price)

11.5%

True gross yield (all-in)

9.8%

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: 2
Bathrooms: 2
Building: 130 m²
Style: contemporary
Condition: good
Year Built: 2008
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

multiple swimming poolsspacious outdoor dining arearesort-style landscaping

Score Breakdown

ROI
21.78
Visual Appeal
11.8
Ownership Security
13
Location
10.2
Land & Space
4.6
Rental Demand
4.73
Payback Speed
4
STR Suitability
3

Description

T2 Townhouse with Terrace, Pool, and Garage | Condomínio Vila Branca Albufeira Located in the exclusive Condomínio Vila Branca, in Branqueira, this elegant T2 townhouse offers the ideal combination of comfort, privacy, and quality of life, just a few minutes from the beaches of Albufeira. Spread over two floors, it b

Location

📍 37.0890°N, 8.1870°W

· Albufeira, Algarve, Portugal

View on Vila Lusa Imobiliaria →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

Terraced house in Estrada da Mosqueira, Branqueira - Brejos, Albufeira e Olhos de Água

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

Grade B+ investment — short-term rental yields 7.8% 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
+12.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$97K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.8%
$2,779/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
12.9 yr
Rental only

Property details

Year built: 2008
Energy: C
Condition: good

Description

T2 Townhouse with Terrace, Pool, and Garage | Condomínio Vila Branca Albufeira Located in the exclusive Condomínio Vila Branca, in Branqueira, this elegant T2 townhouse offers the ideal combination of comfort, privacy, and quality of life, just a few minutes from the beaches of Albufeira. Spread over two floors, it b

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$379/night
50% ($175)Brixfox estimate($379/night)200% ($698)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Yearly income
$33,349
Airbnb data$379/night · 47% occupancy
Rental income
$379/night · 47% occ.
$65,578
Running costs (20%)
Utilities, cleaning, maintenance
-$13,116
Income tax (10%)
Indonesian rental income tax
-$18,362
Property tax
Annual property tax
-$751
Net income
7.8% ROI
$33,349

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$429,348
IMT (transfer tax, investment schedule)$21,120
Imposto de Selo (stamp duty)$3,435
Notary & registration$1,359
Legal / due diligence$6,440
Total acquisition costs$32,353
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$7,772
($4,239–$11,304)
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$29,728
All-in investment$499,201

Gross yield (asking)

15.3%

True gross yield (all-in)

13.1%

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.

$3.2M$2.4M$1.6M$788K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $395K
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 12: 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
$481K
+22%
Rental Income
+$163K
Total Position
$643K
+63%
10.3%/yr
Year 10
Capital Value
$585K
+48%
Rental Income
+$352K
Total Position
$936K
+137%
9.0%/yr
Year 20
Capital Value
$865K
+119%
Rental Income
+$824K
Total Position
$1.7M
+328%
7.5%/yr
Year 30
Capital Value
$1.3M
+224%
Rental Income
+$1.5M
Total Position
$2.7M
+594%
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
7.8% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Strong
$349 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 $349 — 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 47% — 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

30% occ.
6.6%
$2,361/mo
40% occ.
8.9%
$3,169/mo
47% occ.
10.5%
$3,763/mo
current
57% occ.
12.8%
$4,571/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.