Launch offer — 3 months free free, no card

House in Salema - Vale de Boi, Budens
House in Salema - Vale de Boi, Budens — image 2House in Salema - Vale de Boi, Budens — image 3House in Salema - Vale de Boi, Budens — image 4House in Salema - Vale de Boi, Budens — image 5
Grade B+villamid-range

House in Salema - Vale de Boi, Budens

Sagres/Vila do Bispo · Western Algarve ·

€1.4M

Asking Price (EUR)

7.1%

True Net Yield (Owner, all-in)

5.1%

True Net Yield (Managed, all-in)

8.7%

True Gross Yield

50%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.9 months ago and is currently at 24% 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: €133,107/yr
Average Daily Rate: €723
+3.0% vs area baselinePortuguese-traditional style (+5%), No pool (-12%), Has sea (+10%)
Payback Period: 18.8 years
5-yr Capital Value: €1.6M
10-yr Capital Value: €1.8M
Brixfox Score: 72.5 / 100
Comparable Properties: 7
Data Confidence: 67%
Search Radius: 3 km

True Investment Cost

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

€1.5M

+13.8% over asking

Asking price€1.4M
IMT — Property transfer tax (investment schedule)€101,250
IS — Stamp duty (0.8%)€10,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€20,250
Total acquisition costs€133,550
Renovation (est. €55/m² × 185 m²)
Light touch-ups — paint, fixtures, deep clean.		€10,175
(€5,550–€14,800)
Furnishing & STR launch (5bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,900
All-in investment (incl. renovation & furnishing)€1.5M

Gross yield (asking price)

9.9%

True gross yield (all-in)

8.7%

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: 5
Bathrooms: 4
Building: 185 m²
Style: portuguese-traditional
Condition: good
Year Built: 2001
Energy Certificate: C
sea

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

seafront terracetraditional tiled floorsmarble stairs

Score Breakdown

ROI
18.96
Visual Appeal
13.4
Ownership Security
13
Location
8.4
Land & Space
5.7
Rental Demand
5.04
Payback Speed
4
STR Suitability
4

Description

5-bedroom villa in a privileged location, just a few meters from Salema beach. This villa, full of typical Algarve character, can be the ideal retreat for living, family vacations or as an investment, given its exclusive location. It has unique panoramic views from the roof terrace, excellent sun exposure as it faces

Location

📍 37.0678°N, 8.8233°W

· Sagres/Vila do Bispo, Algarve, Portugal

Visit LUXIMOS Christie’s International Real Estate →Listed via Idealista.pt
5-bedroom freehold villa in Sagres/Vila do Bispo — photo 1 of 5
LUXIMOS Christie’s International Real Estate
5-bedroom freehold villa in Sagres/Vila do Bispo — photo 2 of 5
5-bedroom freehold villa in Sagres/Vila do Bispo — photo 3 of 5
5-bedroom freehold villa in Sagres/Vila do Bispo — photo 4 of 5
5-bedroom freehold villa in Sagres/Vila do Bispo — photo 5 of 5

House in Salema - Vale de Boi, Budens

Sagres/Vila do Bispo · Western Algarve · Ref BF-84560 Source verified · LUXIMOS Christie’s International Real Estate · listed 25 Jun 2026
Asking price · Freehold
$1,467,391
View original listing
Ownership
Freehold
Bedrooms
5
Bathrooms
4
Built area
185 m²
True net yield
5.3%
≈ $11,810/mo net after costs & tax
5-yr total return (net + appreciation)
11.1% / yr avg
Payback in ~19 yrs from rent
Brixfox Score 73 · 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

Sagres/Vila do Bispo

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2001
Energy: C
Condition: good
View: sea

Description

5-bedroom villa in a privileged location, just a few meters from Salema beach. This villa, full of typical Algarve character, can be the ideal retreat for living, family vacations or as an investment, given its exclusive location. It has unique panoramic views from the roof terrace, excellent sun exposure as it faces

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)
$1,019/night
50% ($469)Brixfox estimate($1,019/night)200% ($1875)
Occupancy
50%
10%Brixfox estimate(50%)100%

Short-Term Rental

Indicative
Yearly income
$90,260
Likely range $54,155 – $126,363
Airbnb data$1,019/night · 50% occupancy
Rental income
$1,019/night · 50% occ.
$173,576
Running costs (20%)
Utilities, cleaning, maintenance
-$34,715
Income tax (10%)
Indonesian rental income tax
-$48,601
Property tax
Annual property tax
-$0
Net income
6.2% ROI
$90,260

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

5.3%

on all-in cost of $1,631,902

Scenario
Pre-tax
After-tax
Owner-managed
8.7%
7.8%
Fully-managed
6.3%
5.3%
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

10.6%

Annual Revenue

$173,576

Income Tax / yr

$15,188

Payback

19 yrs

True All-In Cost
Asking price$1,467,391
IMT — transfer tax (non-resident 7.5%)$110,054
Stamp duty (0.8%)$11,739
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,631,902

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Sagres/Vila do Bispo.

$9.6M$7.2M$4.8M$2.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.4M
Capital appreciation
Property value growing at +4%/yr based on Sagres/Vila do Bispo 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 14: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.6M
+22%
Rental Income
+$441K
Total Position
$2.1M
+54%
9.1%/yr
Year 10
Capital Value
$2.0M
+48%
Rental Income
+$952K
Total Position
$3.0M
+119%
8.1%/yr
Year 20
Capital Value
$3.0M
+119%
Rental Income
+$2.2M
Total Position
$5.2M
+284%
7.0%/yr
Year 30
Capital Value
$4.4M
+224%
Rental Income
+$4.0M
Total Position
$8.3M
+517%
6.3%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 8+ yrs operating 110+ properties managed ~2h guest response

Atlantic Stays Management

Vetted

Alojamento Local management, Lisbon to the Algarve

22%
Management fee
of rental revenue — already in your Managed figures

End-to-end AL management for international owners. We handle the licence, the platforms and the guests so your second home pays for itself.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Alojamento Local (AL) licence handling & renewals
  • SEF/AIMA guest registration & tourist-tax filing
Visit Atlantic Stays Management

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
6.2% annual return
Occupancy
Average
50% average occupancy
Nightly Rate
Strong
$937 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 $937 — 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 50% — 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.
5.4%
$6,597/mo
40% occ.
7.2%
$8,766/mo
50% occ.
8.9%
$10,935/mo
current
60% occ.
10.7%
$13,105/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.