Launch offer — 3 months free free, no card

Detached house in Estrada de Alcaria Cova, Estoi
Detached house in Estrada de Alcaria Cova, Estoi — image 2Detached house in Estrada de Alcaria Cova, Estoi — image 3Detached house in Estrada de Alcaria Cova, Estoi — image 4Detached house in Estrada de Alcaria Cova, Estoi — image 5
Grade Bvillaluxury

Detached house in Estrada de Alcaria Cova, Estoi

Faro · Eastern Algarve ·

€1.1M

Asking Price (EUR)

1.7%

True Net Yield (Owner, all-in)

1.0%

True Net Yield (Managed, all-in)

2.8%

True Gross Yield

36%

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: €37,439/yr
Average Daily Rate: €286
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has countryside (+10%), Luxury finish (+8%)
Payback Period: 105.8 years
5-yr Capital Value: €1.3M
10-yr Capital Value: €1.5M
Brixfox Score: 59 / 100
Comparable Properties: 7
Data Confidence: 61%
Search Radius: 6 km

True Investment Cost

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

€1.3M

+14.5% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€86,250
IS — Stamp duty (0.8%)€9,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€17,250
Total acquisition costs€113,950
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€53,300
All-in investment (incl. renovation & furnishing)€1.3M

Gross yield (asking price)

3.3%

True gross yield (all-in)

2.8%

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: 3
Bathrooms: 3
Building: 151 m²
Land: 5000 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2003
Energy Certificate: d
Private Pool
countryside

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

infinity-edge-pooltraditional-portuguese-balustradeterraced-gardenspergola

Score Breakdown

ROI
3.8
Visual Appeal
14.2
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
3.58
Payback Speed
0
STR Suitability
4

Description

Traditional Villa with Panoramic Views, Heated Pool and 5,000 m² Plot, Near Estoi Located in a peaceful rural area near Estoi, this charming traditional-style villa combines comfort, privacy, and stunning panoramic views over the Algarve countryside. The property is approximately 20 minutes from Faro and the beaches,

Location

📍 37.0935°N, 7.8790°W

· Faro, Algarve, Portugal

Visit Premier Algarve →Listed via Idealista.pt
3-bedroom freehold villa in Faro — photo 1 of 5
Premier Algarve
3-bedroom freehold villa in Faro — photo 2 of 5
3-bedroom freehold villa in Faro — photo 3 of 5
3-bedroom freehold villa in Faro — photo 4 of 5
3-bedroom freehold villa in Faro — photo 5 of 5

Detached house in Estrada de Alcaria Cova, Estoi

Faro · Eastern Algarve · Ref BF-84772 Source verified · Premier Algarve · listed 25 Jun 2026
Asking price · Freehold
$1,250,000
View original listing
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
151 m²
Land
5000 m²
True net yield
1.0%
≈ $2,478/mo net after costs & tax
5-yr total return (net + appreciation)
5.8% / yr avg
Payback in ~106 yrs from rent
Brixfox Score 59 · 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

Faro

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2003
Energy: d
Condition: excellent
View: countryside

Description

Traditional Villa with Panoramic Views, Heated Pool and 5,000 m² Plot, Near Estoi Located in a peaceful rural area near Estoi, this charming traditional-style villa combines comfort, privacy, and stunning panoramic views over the Algarve countryside. The property is approximately 20 minutes from Faro and the beaches,

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)
$403/night
50% ($186)Brixfox estimate($403/night)200% ($742)
Occupancy
36%
10%Brixfox estimate(36%)100%

Short-Term Rental

Indicative
Yearly income
$25,387
Likely range $15,233 – $35,542
Airbnb data$403/night · 36% occupancy
Rental income
$403/night · 36% occ.
$48,822
Running costs (20%)
Utilities, cleaning, maintenance
-$9,764
Income tax (10%)
Indonesian rental income tax
-$13,670
Property tax
Annual property tax
-$0
Net income
2.0% ROI
$25,387

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

0.9%

on all-in cost of $1,396,467

Scenario
Pre-tax
After-tax
Owner-managed
2.1%
1.8%
Fully-managed
1.3%
0.9%
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

3.5%

Annual Revenue

$48,822

Income Tax / yr

$4,272

Payback

—

True All-In Cost
Asking price$1,250,000
IMT — transfer tax (non-resident 7.5%)$93,750
Stamp duty (0.8%)$10,000
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,396,467

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Faro.

$5.6M$4.2M$2.8M$1.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $1.1M
Capital appreciation
Property value growing at +4%/yr based on Faro 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.
2x return
Year 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.4M
+22%
Rental Income
+$124K
Total Position
$1.5M
+32%
5.8%/yr
Year 10
Capital Value
$1.7M
+48%
Rental Income
+$268K
Total Position
$2.0M
+71%
5.5%/yr
Year 20
Capital Value
$2.5M
+119%
Rental Income
+$628K
Total Position
$3.1M
+174%
5.2%/yr
Year 30
Capital Value
$3.7M
+224%
Rental Income
+$1.1M
Total Position
$4.8M
+321%
4.9%/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
Weak
2.0% annual return
Occupancy
Weak
36% average occupancy
Nightly Rate
Strong
$371 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
5000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $371 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 5000 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.0% is below 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

30% occ.
2.5%
$2,576/mo
40% occ.
3.3%
$3,435/mo
36% occ.
3.0%
$3,076/mo
current
46% occ.
3.8%
$3,934/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.