Detached house in Santa Catarina da Fonte do Bispo, Santa Catarina Fonte Bispo
Detached house in Santa Catarina da Fonte do Bispo, Santa Catarina Fonte Bispo — image 2Detached house in Santa Catarina da Fonte do Bispo, Santa Catarina Fonte Bispo — image 3Detached house in Santa Catarina da Fonte do Bispo, Santa Catarina Fonte Bispo — image 4Detached house in Santa Catarina da Fonte do Bispo, Santa Catarina Fonte Bispo — image 5
Grade C+villa

Detached house in Santa Catarina da Fonte do Bispo, Santa Catarina Fonte Bispo

Tavira · Eastern Algarve ·

€899,950

Asking Price (EUR)

1.2%

True Net Yield (Owner, all-in)

0.8%

True Net Yield (Managed, all-in)

1.9%

True Gross Yield

29%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 18% 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: €20,038/yr
Average Daily Rate: €189
Payback Period: 56.2 years
5-yr Capital Value: €1.2M
10-yr Capital Value: €1.4M
Brixfox Score: 52.9 / 100
Comparable Properties: 11
Data Confidence: 60%
Search Radius: 10 km

True Investment Cost

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

€1.1M

+19.2% over asking

Asking price€899,950
IMT — Property transfer tax (investment schedule)€53,997
IS — Stamp duty (0.8%)€7,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€13,499
Total acquisition costs€75,946
Renovation (est. €200/m² × 297 m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		€59,400
(€29,700–€89,100)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€37,550
All-in investment (incl. renovation & furnishing)€1.1M

Gross yield (asking price)

2.2%

True gross yield (all-in)

1.9%

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: 4
Bathrooms: 4
Building: 297 m²
Year Built: 2006

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
9.55
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
2.91
Payback Speed
0
STR Suitability
3

Description

Birds View Contemporary Algarve 4-bedroom villa with pool, panoramic countryside views, mature gardens, privacy and strong rental potential near Tavira. Hidden among the rolling hills of the Eastern Algarve, this contemporary country villa offers a sense of calm, privacy, and connection with nature. Surrounded by mat

Location

📍 37.1545°N, 7.7898°W

· Tavira, Algarve, Portugal

View on Idealista.pt
Idealista.pt
Tavira / Eastern Algarve

Detached house in Santa Catarina da Fonte do Bispo, Santa Catarina Fonte Bispo

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

Grade C+ investment — short-term rental yields 1.4% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score53
GradeC+
Brixfox Intelligence
53C+Moderate
Score Breakdown
ROI & Yield58%
Capital Growth56%
Risk Profile55%
Market Demand53%

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
+5.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.3%
+$195K in 5yr (+22%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.4%
$1,111/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
73.3 yr
Rental only

Property details

Year built: 2006

Description

Birds View Contemporary Algarve 4-bedroom villa with pool, panoramic countryside views, mature gardens, privacy and strong rental potential near Tavira. Hidden among the rolling hills of the Eastern Algarve, this contemporary country villa offers a sense of calm, privacy, and connection with nature. Surrounded by mat

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$272/night
50% ($125)Brixfox estimate($272/night)200% ($501)
Occupancy
29%
10%Brixfox estimate(29%)100%

Short-Term Rental

Yearly income
$13,338
Airbnb data$272/night · 29% occupancy
Rental income
$272/night · 29% occ.
$28,941
Running costs (20%)
Utilities, cleaning, maintenance
-$5,788
Income tax (10%)
Indonesian rental income tax
-$8,104
Property tax
Annual property tax
-$1,712
Net income
1.4% ROI
$13,338

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$978,207
IMT (transfer tax, investment schedule)$58,692
Imposto de Selo (stamp duty)$7,826
Notary & registration$1,359
Legal / due diligence$14,673
Total acquisition costs$82,550
Renovation (~$217/m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		$64,565
($32,283–$96,848)
Furnishing & STR launch
4bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$38,641
All-in investment$1,163,963

Gross yield (asking)

3.0%

True gross yield (all-in)

2.5%

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 Tavira.

$4.0M$3.0M$2.0M$1.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $900K
Capital appreciation
Property value growing at +4%/yr based on Tavira 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 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.1M
+22%
Rental Income
+$65K
Total Position
$1.2M
+29%
5.2%/yr
Year 10
Capital Value
$1.3M
+48%
Rental Income
+$141K
Total Position
$1.5M
+64%
5.0%/yr
Year 20
Capital Value
$2.0M
+119%
Rental Income
+$330K
Total Position
$2.3M
+156%
4.8%/yr
Year 30
Capital Value
$2.9M
+224%
Rental Income
+$584K
Total Position
$3.5M
+289%
4.6%/yr

Location

Tavira

Eastern 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
1.4% annual return
Occupancy
Weak
29% average occupancy
Nightly Rate
Strong
$251 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $251 — 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 1.4% 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.
2.0%
$1,597/mo
current
40% occ.
2.7%
$2,177/mo
29% occ.
1.9%
$1,546/mo
current
39% occ.
2.6%
$2,126/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.