Detached house in Travessa do Malpique, 22, Centro da Cidade, Albufeira, Albufeira e Olhos de Água
Detached house in Travessa do Malpique, 22, Centro da Cidade, Albufeira, Albufeira e Olhos de Água — image 2Detached house in Travessa do Malpique, 22, Centro da Cidade, Albufeira, Albufeira e Olhos de Água — image 3Detached house in Travessa do Malpique, 22, Centro da Cidade, Albufeira, Albufeira e Olhos de Água — image 4Detached house in Travessa do Malpique, 22, Centro da Cidade, Albufeira, Albufeira e Olhos de Água — image 5
Grade B+villamid-range

Detached house in Travessa do Malpique, 22, Centro da Cidade, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€795,000

Asking Price (EUR)

8.2%

True Net Yield (Owner, all-in)

5.7%

True Net Yield (Managed, all-in)

12.6%

True Gross Yield

43%

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 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €116,100/yr
Average Daily Rate: €735
Payback Period: 8.4 years
5-yr Capital Value: €1.0M
10-yr Capital Value: €1.3M
Brixfox Score: 74.3 / 100
Comparable Properties: 9
Data Confidence: 81%
Search Radius: 2 km

True Investment Cost

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

€921,910

+16.0% over asking

Asking price€795,000
IMT — Property transfer tax (investment schedule)€47,700
IS — Stamp duty (0.8%)€6,360
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€11,925
Total acquisition costs€67,235
Renovation (est. €55/m² × 305 m²)
Light touch-ups — paint, fixtures, deep clean.		€16,775
(€9,150–€24,400)
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)€921,910

Gross yield (asking price)

14.6%

True gross yield (all-in)

12.6%

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: 305 m²
Style: portuguese-traditional
Condition: good
Year Built: 1971
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop solarium/enclosed terracetraditional white-washed facade

Score Breakdown

ROI
25
Visual Appeal
8.8
Ownership Security
13
Location
10.2
Land & Space
6
Rental Demand
4.33
Payback Speed
4
STR Suitability
3

Description

Imobipera would like to draw attention to an excellent business opportunity, yes, you read that right, given all the potential of this property, given the extremely central location where it is located, in downtown Albufeira, for those looking for a safe investment with a high level of profitability, this will be the r

Location

📍 37.0893°N, 8.2523°W

· Albufeira, Algarve, Portugal

View on Imobipera - Mediação Imobiliária Lda →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

Detached house in Travessa do Malpique, 22, Centro da Cidade, Albufeira, Albufeira e Olhos de Água

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

Grade B+ investment — short-term rental yields 10.1% 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
+15.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$196K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
10.1%
$7,303/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
7 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
9.9 yr
Rental only

Property details

Year built: 1971
Energy: D
Condition: good

Description

Imobipera would like to draw attention to an excellent business opportunity, yes, you read that right, given all the potential of this property, given the extremely central location where it is located, in downtown Albufeira, for those looking for a safe investment with a high level of profitability, this will be the r

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,086/night
50% ($499)Brixfox estimate($1,086/night)200% ($1997)
Occupancy
43%
10%Brixfox estimate(43%)100%

Short-Term Rental

Yearly income
$87,640
Airbnb data$1,086/night · 43% occupancy
Rental income
$1,086/night · 43% occ.
$171,447
Running costs (20%)
Utilities, cleaning, maintenance
-$34,289
Income tax (10%)
Indonesian rental income tax
-$48,005
Property tax
Annual property tax
-$1,512
Net income
10.1% ROI
$87,640

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$864,130
IMT (transfer tax, investment schedule)$51,848
Imposto de Selo (stamp duty)$6,913
Notary & registration$1,359
Legal / due diligence$12,962
Total acquisition costs$73,082
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$18,234
($9,946–$26,522)
Furnishing & STR launch
5bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$44,457
All-in investment$999,902

Gross yield (asking)

19.8%

True gross yield (all-in)

17.1%

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.

$7.4M$5.5M$3.7M$1.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $795K
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 9: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$967K
+22%
Rental Income
+$428K
Total Position
$1.4M
+76%
11.9%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$924K
Total Position
$2.1M
+164%
10.2%/yr
Year 20
Capital Value
$1.7M
+119%
Rental Income
+$2.2M
Total Position
$3.9M
+392%
8.3%/yr
Year 30
Capital Value
$2.6M
+224%
Rental Income
+$3.8M
Total Position
$6.4M
+707%
7.2%/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
Strong
10.1% annual return
Occupancy
Weak
43% average occupancy
Nightly Rate
Strong
$999 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 10.1% — outperforms most villas in this market
Premium nightly rate of $999 — 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 43% — 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.
9.5%
$6,808/mo
40% occ.
12.7%
$9,119/mo
43% occ.
13.7%
$9,875/mo
current
53% occ.
16.9%
$12,186/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.