House in Caminho Balieira-São Rafael, Marina de Albufeira - Cerro da Piedade, Albufeira, Albufeira e Olhos de Água
House in Caminho Balieira-São Rafael, Marina de Albufeira - Cerro da Piedade, Albufeira, Albufeira e Olhos de Água — image 2House in Caminho Balieira-São Rafael, Marina de Albufeira - Cerro da Piedade, Albufeira, Albufeira e Olhos de Água — image 3House in Caminho Balieira-São Rafael, Marina de Albufeira - Cerro da Piedade, Albufeira, Albufeira e Olhos de Água — image 4House in Caminho Balieira-São Rafael, Marina de Albufeira - Cerro da Piedade, Albufeira, Albufeira e Olhos de Água — image 5
Grade B+villaluxury

House in Caminho Balieira-São Rafael, Marina de Albufeira - Cerro da Piedade, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€15.9M

Asking Price (EUR)

0.6%

True Net Yield (Owner, all-in)

0.4%

True Net Yield (Managed, all-in)

0.9%

True Gross Yield

24%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.4 months ago and is currently at 12% 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: €162,536/yr
Average Daily Rate: €1881
+29.0% vs area baselineImage quality 9/10 (+6%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 119.4 years
5-yr Capital Value: €20.9M
10-yr Capital Value: €25.4M
Brixfox Score: 65.4 / 100
Comparable Properties: 4
Data Confidence: 59%
Search Radius: 6 km

True Investment Cost

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

€17.5M

+10.4% over asking

Asking price€15.9M
IMT — Property transfer tax (investment schedule)€1.2M
IS — Stamp duty (0.8%)€127,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€238,500
Total acquisition costs€1.6M
Renovation€0 — move-in ready
Furnishing & STR launch (7bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€88,700
All-in investment (incl. renovation & furnishing)€17.5M

Gross yield (asking price)

1.0%

True gross yield (all-in)

0.9%

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: 7
Bathrooms: 7
Building: 1000 m²
Land: 7670 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2004
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

oceanfront cliffside locationmultiple terraces and balconies with sea viewslarge private pool areatraditional Portuguese architecture with modern amenitieslandscaped gardens

Score Breakdown

ROI
8.24
Visual Appeal
16.6
Ownership Security
13
Location
10.2
Land & Space
12
Rental Demand
2.37
Payback Speed
0
STR Suitability
3

Description

EXCLUSIVE LISTING Front line Mansion - Perched on arguably the most picturesque part of the Algarve coast, in a prestigious neighbourhood, enjoying breathtaking explosive views of the rocky coast and the Atlantic Ocean on a capacious plot of almost 8000 m2 with direct access to a small beach cove. The Galé coast is a q

Location

📍 37.0789°N, 8.2652°W

· Albufeira, Algarve, Portugal

View on Abloom Boutique Real Estate →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

House in Caminho Balieira-São Rafael, Marina de Albufeira - Cerro da Piedade, Albufeira, Albufeira e Olhos de Água

Inventory
7 Beds
Bathrooms
7 Baths
Built Area
1000 m²
Land Plot
7670 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 0.5% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score65
GradeB+
Brixfox Intelligence
65B+Strong
Score Breakdown
ROI & Yield72%
Capital Growth68%
Risk Profile67%
Market Demand65%

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
+5.5%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$3.9M in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
0.5%
$7,899/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
15 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
—
Rental only

Property details

Year built: 2004
Energy: D
Condition: excellent

Description

EXCLUSIVE LISTING Front line Mansion - Perched on arguably the most picturesque part of the Algarve coast, in a prestigious neighbourhood, enjoying breathtaking explosive views of the rocky coast and the Atlantic Ocean on a capacious plot of almost 8000 m2 with direct access to a small beach cove. The Galé coast is a q

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$2,783/night
50% ($1280)Brixfox estimate($2,783/night)200% ($5121)
Occupancy
24%
10%Brixfox estimate(24%)100%

Short-Term Rental

Yearly income
$94,791
Airbnb data$2,783/night · 24% occupancy
Rental income
$2,783/night · 24% occ.
$240,452
Running costs (20%)
Utilities, cleaning, maintenance
-$48,090
Income tax (10%)
Indonesian rental income tax
-$67,327
Property tax
Annual property tax
-$30,245
Net income
0.5% ROI
$94,791

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$17,282,609
IMT (transfer tax, investment schedule)$1,296,196
Imposto de Selo (stamp duty)$138,261
Notary & registration$1,359
Legal / due diligence$259,239
Total acquisition costs$1,695,054
RenovationMove-in ready
Furnishing & STR launch
7bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$94,239
All-in investment$19,071,902

Gross yield (asking)

1.4%

True gross yield (all-in)

1.3%

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.

$64.1M$48.1M$32.0M$16.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $15.9M
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 17: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$19.3M
+22%
Rental Income
+$463K
Total Position
$19.8M
+25%
4.5%/yr
Year 10
Capital Value
$23.5M
+48%
Rental Income
+$1000K
Total Position
$24.5M
+54%
4.4%/yr
Year 20
Capital Value
$34.8M
+119%
Rental Income
+$2.3M
Total Position
$37.2M
+134%
4.3%/yr
Year 30
Capital Value
$51.6M
+224%
Rental Income
+$4.1M
Total Position
$55.7M
+250%
4.3%/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
0.5% annual return
Occupancy
Weak
24% average occupancy
Nightly Rate
Strong
$2561 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
7670 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $2561 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 7670 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 0.5% 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.
1.1%
$15,257/mo
40% occ.
1.5%
$21,183/mo
24% occ.
0.8%
$11,506/mo
current
34% occ.
1.2%
$17,432/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.