Detached house in Estrada Sem Nome, 39, Bensafrim
Detached house in Estrada Sem Nome, 39, Bensafrim — image 2Detached house in Estrada Sem Nome, 39, Bensafrim — image 3Detached house in Estrada Sem Nome, 39, Bensafrim — image 4Detached house in Estrada Sem Nome, 39, Bensafrim — image 5
Grade A+villamid-range

Detached house in Estrada Sem Nome, 39, Bensafrim

Lagos · Western Algarve ·

€995,000

Asking Price (EUR)

6.7%

True Net Yield (Owner, all-in)

4.6%

True Net Yield (Managed, all-in)

10.3%

True Gross Yield

67%

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: €116,951/yr
Average Daily Rate: €480
+18.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%)
Payback Period: 8.3 years
5-yr Capital Value: €1.3M
10-yr Capital Value: €1.6M
Brixfox Score: 89.5 / 100
Comparable Properties: 9
Data Confidence: 62%
Search Radius: 6 km

True Investment Cost

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

€1.1M

+13.9% over asking

Asking price€995,000
IMT — Property transfer tax (investment schedule)€59,700
IS — Stamp duty (0.8%)€7,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€14,925
Total acquisition costs€83,835
Renovation (est. €55/m² × 260 m²)
Light touch-ups — paint, fixtures, deep clean.		€14,300
(€7,800–€20,800)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€1.1M

Gross yield (asking price)

11.8%

True gross yield (all-in)

10.3%

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: 260 m²
Land: 2064 m²
Style: portuguese-traditional
Condition: good
Year Built: 1973
Energy Certificate: B
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

exposed wooden beamscobblestone drivewaylandscaped garden with pondlarge outdoor patio with pool

Score Breakdown

ROI
25
Visual Appeal
13.6
Ownership Security
13
Location
10.44
Land & Space
12
Rental Demand
8.5
Payback Speed
4
STR Suitability
3

Description

Set in a well-established residential area surrounded by greenery and tranquillity, just 10 minutes from Lagos city centre and all amenities, this property is a true dream home. Nestled within a beautiful mature garden that feels like an oasis, the villa enjoys excellent sun exposure (south-facing) and full privacy.

Location

📍 37.1028°N, 8.6731°W

· Lagos, Algarve, Portugal

View on Sunpoint Properties →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house in Estrada Sem Nome, 39, Bensafrim

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
260 m²
Land Plot
2064 m²
Tenure
Freehold
Yield Curve Status

Grade A+ investment — short-term rental yields 10.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score90
GradeA+
Brixfox Intelligence
90A+Excellent
Score Breakdown
ROI & Yield99%
Capital Growth95%
Risk Profile91%
Market Demand90%

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
+15.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$275K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
10.2%
$9,167/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
9.8 yr
Rental only

Property details

Year built: 1973
Energy: B
Condition: good

Description

Set in a well-established residential area surrounded by greenery and tranquillity, just 10 minutes from Lagos city centre and all amenities, this property is a true dream home. Nestled within a beautiful mature garden that feels like an oasis, the villa enjoys excellent sun exposure (south-facing) and full privacy.

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$694/night
50% ($319)Brixfox estimate($694/night)200% ($1276)
Occupancy
85%
10%Brixfox estimate(85%)100%

Short-Term Rental

Yearly income
$110,003
Airbnb data$694/night · 85% occupancy
Rental income
$694/night · 85% occ.
$215,185
Running costs (20%)
Utilities, cleaning, maintenance
-$43,037
Income tax (10%)
Indonesian rental income tax
-$60,252
Property tax
Annual property tax
-$1,893
Net income
10.2% ROI
$110,003

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$1,081,522
IMT (transfer tax, investment schedule)$64,891
Imposto de Selo (stamp duty)$8,652
Notary & registration$1,359
Legal / due diligence$16,223
Total acquisition costs$91,125
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$15,543
($8,478–$22,609)
Furnishing & STR launch
4bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$41,359
All-in investment$1,229,549

Gross yield (asking)

19.9%

True gross yield (all-in)

17.5%

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 Lagos.

$9.2M$6.9M$4.6M$2.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $995K
Capital appreciation
Property value growing at +4%/yr based on Lagos 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
$1.2M
+22%
Rental Income
+$537K
Total Position
$1.7M
+76%
11.9%/yr
Year 10
Capital Value
$1.5M
+48%
Rental Income
+$1.2M
Total Position
$2.6M
+165%
10.2%/yr
Year 20
Capital Value
$2.2M
+119%
Rental Income
+$2.7M
Total Position
$4.9M
+392%
8.3%/yr
Year 30
Capital Value
$3.2M
+224%
Rental Income
+$4.8M
Total Position
$8.0M
+708%
7.2%/yr

Location

Lagos

Western 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
10.2% annual return
Occupancy
Strong
85% average occupancy
Nightly Rate
Strong
$638 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Strong
2064 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 10.2% — outperforms most villas in this market
Strong occupancy at 85% — consistent booking demand
Premium nightly rate of $638 — positioned in the top tier

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

65% occ.
10.5%
$9,441/mo
75% occ.
12.1%
$10,918/mo
85% occ.
13.8%
$12,395/mo
current
95% occ.
15.4%
$13,872/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.