House in Caminho de Benatrite, Santa Bárbara de Nexe
Grade C+villaluxury

House in Caminho de Benatrite, Santa Bárbara de Nexe

Faro · Eastern Algarve ·

€2.5M

Asking Price (EUR)

Limited comps — indicative only

Revenue projections are based on limited comparable data (4 comps, 72% confidence).

0.7%

True Net Yield (Owner, all-in)

0.3%

True Net Yield (Managed, all-in)

1.5%

True Gross Yield

27%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.2 months ago and is currently at 18% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.76, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €40,940/yr
Average Daily Rate: €413
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has countryside (+10%), Luxury finish (+8%)
Payback Period: 442.1 years
5-yr Capital Value: €2.8M
10-yr Capital Value: €3.3M
Brixfox Score: 49.2 / 100
Comparable Properties: 4
Data Confidence: 72%
Search Radius: 2 km

True Investment Cost

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

€2.8M

+12.4% over asking

Asking price€2.5M
IMT — Property transfer tax (investment schedule)€183,750
IS — Stamp duty (0.8%)€19,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€36,750
Total acquisition costs€241,350
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€2.8M

Gross yield (asking price)

1.7%

True gross yield (all-in)

1.5%

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: 4
Building: 279 m²
Style: portuguese-traditional
Condition: excellent
Private Pool
countryside

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional tiled roofmultiple outdoor living areasterraced garden

Score Breakdown

ROI
0.92
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
2.72
Payback Speed
0
STR Suitability
4

Description

Nestled near the charming village of Santa Bárbara de Nexe, this beautifully renovated south-facing four-bedroom en-suite villa offers peace, privacy, and modern comfort in the heart of the Algarve countryside, while enjoying breathtaking sunsets. Built in 2007 and stylishly updated between 2020 and 2021, the property

Location

📍 37.0194°N, 7.9322°W

· Faro, Algarve, Portugal

View on Idealista.pt
House in Caminho de Benatrite, Santa Bárbara de Nexe
Idealista.pt
Source verified

House in Caminho de Benatrite, Santa Bárbara de Nexe

Faro · Eastern Algarve · Freehold · Ref BF-4736
Ownership
Freehold
Bedrooms
4
Built area
279 m²
True net yield
0.2%
≈ $2,076/mo net after costs & tax
Brixfox Score 49 · C+

Property details

Condition: excellent
View: countryside

Description

Nestled near the charming village of Santa Bárbara de Nexe, this beautifully renovated south-facing four-bedroom en-suite villa offers peace, privacy, and modern comfort in the heart of the Algarve countryside, while enjoying breathtaking sunsets. Built in 2007 and stylishly updated between 2020 and 2021, the property

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$594/night
50% ($273)Brixfox estimate($594/night)200% ($1092)
Occupancy
27%
10%Brixfox estimate(27%)100%

Short-Term Rental

Yearly income
$28,364
Airbnb data$594/night · 27% occupancy
Rental income
$594/night · 27% occ.
$54,547
Running costs (20%)
Utilities, cleaning, maintenance
-$10,909
Income tax (10%)
Indonesian rental income tax
-$15,273
Property tax
Annual property tax
-$0
Net income
1.1% ROI
$28,364

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Airbnb Comp Analysis

No nearby Airbnb listings found

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

0.2%

Based on area comps — this property's exact location is unconfirmed

Scenario
Pre-tax
After-tax
Owner-managed
0.8%
0.7%
Fully-managed
0.4%
0.2%
After-tax nets ~28% non-resident IRS on AL income (simplified regime). Yields are on the all-in acquisition cost, not the asking price.

Gross Yield

1.9%

Annual Revenue

$54,547

Income Tax / yr

$4,773

Payback

—

True All-In Cost
Asking price$2,663,043
IMT — transfer tax (non-resident 7.5%)$199,728
Stamp duty (0.8%)$21,304
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,926,793

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Faro.

$10.6M$7.9M$5.3M$2.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $2.5M
Capital appreciation
Property value growing at +4%/yr based on Faro 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 16: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.0M
+22%
Rental Income
+$139K
Total Position
$3.1M
+27%
4.9%/yr
Year 10
Capital Value
$3.6M
+48%
Rental Income
+$299K
Total Position
$3.9M
+60%
4.8%/yr
Year 20
Capital Value
$5.4M
+119%
Rental Income
+$701K
Total Position
$6.1M
+148%
4.6%/yr
Year 30
Capital Value
$7.9M
+224%
Rental Income
+$1.2M
Total Position
$9.2M
+275%
4.5%/yr

Location

Faro

Eastern Algarve, Approximate area

Loading Map...

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
1.1% annual return
Occupancy
Weak
27% average occupancy
Nightly Rate
Strong
$546 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $546 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.1% 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.
1.7%
$3,791/mo
40% occ.
2.3%
$5,055/mo
27% occ.
1.5%
$3,436/mo
current
37% occ.
2.1%
$4,700/mo

Inquire — direct to the agent

Your message goes straight to the listing agent. No middleman, no markup.

Your inquiry will be sent directly to the listing agent.

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Portugal may impact actual yields.

Asking price · Freehold
$2,663,043
0.2%
Net yield
View original listing
Source verified · Idealista.pt · listed 2 Jun 2026
Estimates, not financial advice. Yields modelled from real Airbnb data.