T1 flat in Largo 25 de Abril, Nn, Centro Antigo, Albufeira, Albufeira e Olhos de Água
T1 flat in Largo 25 de Abril, Nn, Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 2T1 flat in Largo 25 de Abril, Nn, Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 3T1 flat in Largo 25 de Abril, Nn, Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 4T1 flat in Largo 25 de Abril, Nn, Centro Antigo, Albufeira, Albufeira e Olhos de Água — image 5
Grade B+apartmentmid-range

T1 flat in Largo 25 de Abril, Nn, Centro Antigo, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€285,000

Asking Price (EUR)

6.1%

True Net Yield (Owner, all-in)

4.2%

True Net Yield (Managed, all-in)

9.3%

True Gross Yield

51%

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: €30,475/yr
Average Daily Rate: €164
+10.0% vs area baselineModern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 11.7 years
5-yr Capital Value: €374,486
10-yr Capital Value: €455,619
Brixfox Score: 71.8 / 100
Comparable Properties: 82
Data Confidence: 96%
Search Radius: 2 km

True Investment Cost

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

€326,552

+14.6% over asking

Asking price€285,000
IMT — Property transfer tax (investment schedule)€10,947
IS — Stamp duty (0.8%)€2,280
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,275
Total acquisition costs€18,752
Renovation (est. €55/m² × 60 m²)
Light touch-ups — paint, fixtures, deep clean.		€3,300
(€1,800–€4,800)
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€19,500
All-in investment (incl. renovation & furnishing)€326,552

Gross yield (asking price)

10.7%

True gross yield (all-in)

9.3%

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: 1
Bathrooms: 1
Building: 60 m²
Style: contemporary
Condition: good
Year Built: 1987
Energy Certificate: D
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

beachfront locationlighthouse viewbalcony/terrace

Score Breakdown

ROI
20.95
Visual Appeal
12.4
Ownership Security
13
Location
10.2
Land & Space
3.2
Rental Demand
5.1
Payback Speed
4
STR Suitability
3

Description

**Unique Opportunity in Albufeira! ** Discover this charming T1 apartment, located just 50 meters from the famous Fisherman's Beach. With a well-divided space and a modern style, this property is perfect for those seeking comfort and practicality. The apartment, situated on the 4th floor of a building with an elevator

Location

📍 37.0875°N, 8.2492°W

· Albufeira, Algarve, Portugal

View on Desigualvillas →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

T1 flat in Largo 25 de Abril, Nn, Centro Antigo, Albufeira, Albufeira e Olhos de Água

Inventory
1 Beds
Bathrooms
1 Baths
Built Area
60 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 7.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score72
GradeB+
Brixfox Intelligence
72B+Strong
Score Breakdown
ROI & Yield79%
Capital Growth76%
Risk Profile73%
Market Demand72%

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
+12.1%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$70K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.2%
$1,864/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
8 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
13.8 yr
Rental only

Property details

Year built: 1987
Energy: D
Condition: good

Description

**Unique Opportunity in Albufeira! ** Discover this charming T1 apartment, located just 50 meters from the famous Fisherman's Beach. With a well-divided space and a modern style, this property is perfect for those seeking comfort and practicality. The apartment, situated on the 4th floor of a building with an elevator

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$237/night
50% ($109)Brixfox estimate($237/night)200% ($436)
Occupancy
51%
10%Brixfox estimate(51%)100%

Short-Term Rental

Yearly income
$22,370
Airbnb data$237/night · 51% occupancy
Rental income
$237/night · 51% occ.
$44,061
Running costs (20%)
Utilities, cleaning, maintenance
-$8,812
Income tax (10%)
Indonesian rental income tax
-$12,337
Property tax
Annual property tax
-$542
Net income
7.2% ROI
$22,370

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$309,783
IMT (transfer tax, investment schedule)$11,899
Imposto de Selo (stamp duty)$2,478
Notary & registration$1,359
Legal / due diligence$4,647
Total acquisition costs$20,383
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$3,587
($1,957–$5,217)
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$21,196
All-in investment$354,948

Gross yield (asking)

14.2%

True gross yield (all-in)

12.4%

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.

$2.2M$1.6M$1.1M$547K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $285K
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 12: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$347K
+22%
Rental Income
+$109K
Total Position
$456K
+60%
9.9%/yr
Year 10
Capital Value
$422K
+48%
Rental Income
+$236K
Total Position
$658K
+131%
8.7%/yr
Year 20
Capital Value
$624K
+119%
Rental Income
+$553K
Total Position
$1.2M
+313%
7.4%/yr
Year 30
Capital Value
$924K
+224%
Rental Income
+$979K
Total Position
$1.9M
+568%
6.5%/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
Good
7.2% annual return
Occupancy
Average
51% average occupancy
Nightly Rate
Strong
$218 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 $218 — 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
Occupancy at 51% — 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

31% occ.
5.9%
$1,516/mo
41% occ.
7.8%
$2,021/mo
51% occ.
9.8%
$2,525/mo
current
61% occ.
11.7%
$3,029/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.