T1 flat in Praceta Jaime Cortesão, Montechoro, Albufeira, Albufeira e Olhos de Água
T1 flat in Praceta Jaime Cortesão, Montechoro, Albufeira, Albufeira e Olhos de Água — image 2T1 flat in Praceta Jaime Cortesão, Montechoro, Albufeira, Albufeira e Olhos de Água — image 3T1 flat in Praceta Jaime Cortesão, Montechoro, Albufeira, Albufeira e Olhos de Água — image 4T1 flat in Praceta Jaime Cortesão, Montechoro, Albufeira, Albufeira e Olhos de Água — image 5
Grade B+apartmentmid-range

T1 flat in Praceta Jaime Cortesão, Montechoro, Albufeira, Albufeira e Olhos de Água

Albufeira · Central Algarve ·

€225,000

Asking Price (EUR)

6.6%

True Net Yield (Owner, all-in)

4.5%

True Net Yield (Managed, all-in)

10.1%

True Gross Yield

44%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.2 months ago and is currently at 10% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.73, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €26,577/yr
Average Daily Rate: €165
+22.0% vs area baselineModern/contemporary style (+12%), Has pool (0%), Has view (+10%)
Payback Period: 10.3 years
5-yr Capital Value: €295,647
10-yr Capital Value: €359,699
Brixfox Score: 73.5 / 100
Comparable Properties: 88
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.

€263,747

+17.2% over asking

Asking price€225,000
IMT — Property transfer tax (investment schedule)€6,747
IS — Stamp duty (0.8%)€1,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,375
Total acquisition costs€13,172
Renovation (est. €55/m² × 65 m²)
Light touch-ups — paint, fixtures, deep clean.		€3,575
(€1,950–€5,200)
Furnishing & STR launch (1bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€22,000
All-in investment (incl. renovation & furnishing)€263,747

Gross yield (asking price)

11.8%

True gross yield (all-in)

10.1%

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: 65 m²
Style: contemporary
Condition: good
Year Built: 1987
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

curved balcony railingview of communal pool and tennis courts

Score Breakdown

ROI
22.77
Visual Appeal
12.8
Ownership Security
13
Location
10.2
Land & Space
3.3
Rental Demand
4.41
Payback Speed
4
STR Suitability
3

Description

T1 APARTMENT IN SILCHORO FULLY FURNISHED AND EQUIPPED - ALBUFEIRA T1 apartment located in the Silchoro development, in Albufeira, ideal for those seeking a practical solution for holidays, rental or permanent living. The property is fully furnished and equipped, ready to move in, set within a condominium offering a wid

Location

📍 37.1001°N, 8.2257°W

· Albufeira, Algarve, Portugal

View on Re/max Vanguard →Also on Idealista.pt
Idealista.pt
Albufeira / Central Algarve

T1 flat in Praceta Jaime Cortesão, Montechoro, Albufeira, Albufeira e Olhos de Água

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

Grade B+ investment — short-term rental yields 8.2% 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
+13.2%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+4.9%
+$55K in 5yr (+25%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
8.2%
$1,679/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
12.1 yr
Rental only

Property details

Year built: 1987
Energy: C
Condition: good

Description

T1 APARTMENT IN SILCHORO FULLY FURNISHED AND EQUIPPED - ALBUFEIRA T1 apartment located in the Silchoro development, in Albufeira, ideal for those seeking a practical solution for holidays, rental or permanent living. The property is fully furnished and equipped, ready to move in, set within a condominium offering a wid

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$246/night
50% ($113)Brixfox estimate($246/night)200% ($452)
Occupancy
44%
10%Brixfox estimate(44%)100%

Short-Term Rental

Yearly income
$20,152
Airbnb data$246/night · 44% occupancy
Rental income
$246/night · 44% occ.
$39,576
Running costs (20%)
Utilities, cleaning, maintenance
-$7,915
Income tax (10%)
Indonesian rental income tax
-$11,081
Property tax
Annual property tax
-$428
Net income
8.2% ROI
$20,152

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$244,565
IMT (transfer tax, investment schedule)$7,334
Imposto de Selo (stamp duty)$1,957
Notary & registration$1,359
Legal / due diligence$3,668
Total acquisition costs$14,317
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$3,886
($2,120–$5,652)
Furnishing & STR launch
1bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$23,913
All-in investment$286,682

Gross yield (asking)

16.2%

True gross yield (all-in)

13.8%

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.

$1.9M$1.4M$927K$463K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $225K
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 11: 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
$274K
+22%
Rental Income
+$98K
Total Position
$372K
+65%
10.6%/yr
Year 10
Capital Value
$333K
+48%
Rental Income
+$213K
Total Position
$546K
+142%
9.3%/yr
Year 20
Capital Value
$493K
+119%
Rental Income
+$498K
Total Position
$991K
+341%
7.7%/yr
Year 30
Capital Value
$730K
+224%
Rental Income
+$882K
Total Position
$1.6M
+616%
6.8%/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
8.2% annual return
Occupancy
Weak
44% average occupancy
Nightly Rate
Strong
$226 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.2% — outperforms most villas in this market
Premium nightly rate of $226 — 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 44% — 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.
7.5%
$1,533/mo
40% occ.
10.1%
$2,056/mo
44% occ.
11.2%
$2,273/mo
current
54% occ.
13.7%
$2,796/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.