Terraced house in Rua do Cerro Grande, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água
Terraced house in Rua do Cerro Grande, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 2Terraced house in Rua do Cerro Grande, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 3Terraced house in Rua do Cerro Grande, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 4Terraced house in Rua do Cerro Grande, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água — image 5
Grade B+villamid-range

Terraced house in Rua do Cerro Grande, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€620,000

Asking Price (EUR)

3.3%

True Net Yield (Owner, all-in)

2.3%

True Net Yield (Managed, all-in)

5.1%

True Gross Yield

43%

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: €36,056/yr
Average Daily Rate: €230
-7.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%)
Payback Period: 21.5 years
5-yr Capital Value: €814,671
10-yr Capital Value: €991,172
Brixfox Score: 66.5 / 100
Comparable Properties: 95
Data Confidence: 97%
Search Radius: 2 km

True Investment Cost

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

€705,235

+13.7% over asking

Asking price€620,000
IMT — Property transfer tax (investment schedule)€37,430
IS — Stamp duty (0.8%)€4,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€9,300
Total acquisition costs€52,940
Renovation (est. €55/m² × 99 m²)
Light touch-ups — paint, fixtures, deep clean.		€5,445
(€2,970–€7,920)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€26,850
All-in investment (incl. renovation & furnishing)€705,235

Gross yield (asking price)

5.8%

True gross yield (all-in)

5.1%

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: 2
Bathrooms: 2
Building: 99 m²
Land: 304 m²
Style: portuguese-traditional
Condition: good
Year Built: 1965
Energy Certificate: D

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

cobblestone drivewaytraditional green shutterslandscaped garden

Score Breakdown

ROI
14.94
Visual Appeal
11.2
Ownership Security
13
Location
10.2
Land & Space
8.86
Rental Demand
4.3
Payback Speed
1
STR Suitability
3

Description

An elegant, traditional-style 2 bedroom villa with great views of the sea and the marina of Albufeira. Built in the 60s, it is located in the best area of Albufeira, the Cerro Grande. Garage and private pool about 8x4 m. Four terraces with unobstructed views over the sea, the Albufeira marina and the valley. Facing

Location

📍 37.0890°N, 8.1870°W

· Albufeira, Algarve, Portugal

View on Listoo.pt →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

Terraced house in Rua do Cerro Grande, Marina de Albufeira - Cerro da Piedade, Albufeira e Olhos de Água

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
99 m²
Land Plot
304 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 3.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score67
GradeB+
Brixfox Intelligence
67B+Strong
Score Breakdown
ROI & Yield74%
Capital Growth70%
Risk Profile69%
Market Demand67%

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
+8.8%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$153K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.8%
$2,159/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
11 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
26.0 yr
Rental only

Property details

Year built: 1965
Energy: D
Condition: good

Description

An elegant, traditional-style 2 bedroom villa with great views of the sea and the marina of Albufeira. Built in the 60s, it is located in the best area of Albufeira, the Cerro Grande. Garage and private pool about 8x4 m. Four terraces with unobstructed views over the sea, the Albufeira marina and the valley. Facing

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$332/night
50% ($153)Brixfox estimate($332/night)200% ($610)
Occupancy
43%
10%Brixfox estimate(43%)100%

Short-Term Rental

Yearly income
$25,910
Airbnb data$332/night · 43% occupancy
Rental income
$332/night · 43% occ.
$52,096
Running costs (20%)
Utilities, cleaning, maintenance
-$10,419
Income tax (10%)
Indonesian rental income tax
-$14,587
Property tax
Annual property tax
-$1,179
Net income
3.8% ROI
$25,910

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$673,913
IMT (transfer tax, investment schedule)$40,685
Imposto de Selo (stamp duty)$5,391
Notary & registration$1,359
Legal / due diligence$10,109
Total acquisition costs$57,543
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$5,918
($3,228–$8,609)
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$27,011
All-in investment$764,386

Gross yield (asking)

7.7%

True gross yield (all-in)

6.8%

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$904K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $620K
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 20: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$754K
+22%
Rental Income
+$127K
Total Position
$881K
+42%
7.3%/yr
Year 10
Capital Value
$918K
+48%
Rental Income
+$273K
Total Position
$1.2M
+92%
6.7%/yr
Year 20
Capital Value
$1.4M
+119%
Rental Income
+$641K
Total Position
$2.0M
+222%
6.0%/yr
Year 30
Capital Value
$2.0M
+224%
Rental Income
+$1.1M
Total Position
$3.1M
+407%
5.6%/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
3.8% annual return
Occupancy
Weak
43% average occupancy
Nightly Rate
Strong
$305 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Good
304 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $305 — 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 3.8% 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

30% occ.
3.6%
$2,021/mo
40% occ.
4.9%
$2,727/mo
43% occ.
5.2%
$2,941/mo
current
53% occ.
6.5%
$3,647/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.