Terraced house in Meia Praia, Lagos
Terraced house in Meia Praia, Lagos — image 2Terraced house in Meia Praia, Lagos — image 3Terraced house in Meia Praia, Lagos — image 4Terraced house in Meia Praia, Lagos — image 5
Grade B+villaluxury

Terraced house in Meia Praia, Lagos

Lagos · Western Algarve ·

€1.7M

Asking Price (EUR)

4.0%

True Net Yield (Owner, all-in)

2.8%

True Net Yield (Managed, all-in)

5.2%

True Gross Yield

52%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.6 months ago and is currently at 22% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.77, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €99,522/yr
Average Daily Rate: €524
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has sea (+10%), Luxury finish (+8%)
Payback Period: 34.9 years
5-yr Capital Value: €2.0M
10-yr Capital Value: €2.3M
Brixfox Score: 65.4 / 100
Comparable Properties: 6
Data Confidence: 75%
Search Radius: 2 km

True Investment Cost

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

€1.9M

+13.5% over asking

Asking price€1.7M
IMT — Property transfer tax (investment schedule)€127,125
IS — Stamp duty (0.8%)€13,560
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€25,425
Total acquisition costs€167,360
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)€1.9M

Gross yield (asking price)

5.9%

True gross yield (all-in)

5.2%

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: 6
Building: 305 m²
Land: 350 m²
Style: contemporary
Condition: excellent
Year Built: 2008
Energy Certificate: B
Private Pool
sea

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

waterfront locationprivate poollarge outdoor terraceglass railings for unobstructed viewsmodern architecture

Score Breakdown

ROI
11.05
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
7.13
Rental Demand
5.2
Payback Speed
1
STR Suitability
4

Description

Exclusive Waterview Villa – 4 Beds, Sauna, Pool & Lift Exclusively represented by Engel & Völkers. Set in one of the most exclusive areas of Meia Praia, this remarkable villa offers privacy, luxury, and unparalleled views over the Atlantic Ocean and the Lagos lagoon and Marina. Just a five-minute walk to the beach and

Location

📍 37.1075°N, 8.6678°W

· Lagos, Algarve, Portugal

Listed by Engel & Völkers Lagos via Idealista.pt
4-bedroom freehold villa in Lagos — photo 1 of 5
Idealista.pt
4-bedroom freehold villa in Lagos — photo 2 of 5
4-bedroom freehold villa in Lagos — photo 3 of 5
4-bedroom freehold villa in Lagos — photo 4 of 5
4-bedroom freehold villa in Lagos — photo 5 of 5

Terraced house in Meia Praia, Lagos

Lagos · Western Algarve · Ref BF-81493 Source verified · Idealista.pt · listed 16 Jun 2026
Asking price · Freehold
$1,842,391
Ownership
Freehold
Bedrooms
4
Bathrooms
6
Built area
305 m²
Land
350 m²
True net yield
2.9%
≈ $8,353/mo net after costs & tax
Brixfox Score 65 · B+

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Lagos

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2008
Energy: B
Condition: excellent
View: sea

Description

Exclusive Waterview Villa – 4 Beds, Sauna, Pool & Lift Exclusively represented by Engel & Völkers. Set in one of the most exclusive areas of Meia Praia, this remarkable villa offers privacy, luxury, and unparalleled views over the Atlantic Ocean and the Lagos lagoon and Marina. Just a five-minute walk to the beach and

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)
$745/night
50% ($343)Brixfox estimate($745/night)200% ($1371)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Yearly income
$68,075
Airbnb data$745/night · 52% occupancy
Rental income
$745/night · 52% occ.
$130,913
Running costs (20%)
Utilities, cleaning, maintenance
-$26,183
Income tax (10%)
Indonesian rental income tax
-$36,656
Property tax
Annual property tax
-$0
Net income
3.7% ROI
$68,075

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

2.9%

on all-in cost of $2,038,027

Scenario
Pre-tax
After-tax
Owner-managed
4.9%
4.4%
Fully-managed
3.4%
2.9%
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

6.4%

Annual Revenue

$130,913

Income Tax / yr

$11,455

Payback

35 yrs

True All-In Cost
Asking price$1,842,391
IMT — transfer tax (non-resident 7.5%)$138,179
Stamp duty (0.8%)$14,739
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,038,027

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Lagos.

$9.7M$7.3M$4.9M$2.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.7M
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 21: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.1M
+22%
Rental Income
+$333K
Total Position
$2.4M
+41%
7.2%/yr
Year 10
Capital Value
$2.5M
+48%
Rental Income
+$718K
Total Position
$3.2M
+90%
6.7%/yr
Year 20
Capital Value
$3.7M
+119%
Rental Income
+$1.7M
Total Position
$5.4M
+218%
6.0%/yr
Year 30
Capital Value
$5.5M
+224%
Rental Income
+$3.0M
Total Position
$8.5M
+400%
5.5%/yr

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
Average
3.7% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$685 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Good
350 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $685 — positioned in the top tier
Stunning visuals with 9/10 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 3.7% is near 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

32% occ.
3.3%
$5,074/mo
42% occ.
4.3%
$6,661/mo
52% occ.
5.4%
$8,247/mo
current
62% occ.
6.4%
$9,833/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. Market factors in Portugal may impact actual yields.