Detached house, Urbanização Vila Sol, Vila Sol - Morgadinho, Vilamoura, Quarteira
Detached house, Urbanização Vila Sol, Vila Sol - Morgadinho, Vilamoura, Quarteira — image 2Detached house, Urbanização Vila Sol, Vila Sol - Morgadinho, Vilamoura, Quarteira — image 3Detached house, Urbanização Vila Sol, Vila Sol - Morgadinho, Vilamoura, Quarteira — image 4Detached house, Urbanização Vila Sol, Vila Sol - Morgadinho, Vilamoura, Quarteira — image 5
Grade B+villaluxury

Detached house, Urbanização Vila Sol, Vila Sol - Morgadinho, Vilamoura, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€4.9M

Asking Price (EUR)

2.8%

True Net Yield (Owner, all-in)

1.9%

True Net Yield (Managed, all-in)

4.3%

True Gross Yield

63%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.7 months ago and is currently at 14% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €233,506/yr
Average Daily Rate: €1012
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 25.8 years
5-yr Capital Value: €6.4M
10-yr Capital Value: €7.8M
Brixfox Score: 71 / 100
Comparable Properties: 8
Data Confidence: 78%
Search Radius: 2 km

True Investment Cost

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

€5.4M

+11.3% over asking

Asking price€4.9M
IMT — Property transfer tax (investment schedule)€366,750
IS — Stamp duty (0.8%)€39,120
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€73,350
Total acquisition costs€480,470
Renovation€0 — move-in ready
Furnishing & STR launch (5bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€71,000
All-in investment (incl. renovation & furnishing)€5.4M

Gross yield (asking price)

4.8%

True gross yield (all-in)

4.3%

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: 5
Bathrooms: 6
Building: 912 m²
Land: 2036 m²
Style: contemporary
Condition: excellent
Year Built: 2023
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop terrace with glass railingsintegrated outdoor dining and lounge areasmodern architecture with traditional roof tilessolar panels

Score Breakdown

ROI
13.74
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
10.98
Rental Demand
6.32
Payback Speed
0
STR Suitability
3

Description

Welcome to this unique property where luxury, simplicity, and elegance come together to offer a refined and peaceful living environment. Located in a sought-after and prestigious area, this contemporary villa embodies the perfect balance between modernity, comfort, and lifestyle. With generous volumes, high-end finish

Location

📍 37.0908°N, 8.0987°W

· Loulé/Vilamoura, Algarve, Portugal

View on TA MAISON DE REVE →Also on Idealista.pt
Idealista.pt
Loulé/Vilamoura / Golden Triangle

Detached house, Urbanização Vila Sol, Vila Sol - Morgadinho, Vilamoura, Quarteira

Inventory
5 Beds
Bathrooms
6 Baths
Built Area
912 m²
Land Plot
2036 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 3.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score71
GradeB+
Brixfox Intelligence
71B+Strong
Score Breakdown
ROI & Yield78%
Capital Growth75%
Risk Profile72%
Market Demand71%

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
+9.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+6.1%
+$1.5M in 5yr (+31%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
3.2%
$14,046/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
10 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
31.5 yr
Rental only

Property details

Year built: 2023
Energy: A
Condition: excellent

Description

Welcome to this unique property where luxury, simplicity, and elegance come together to offer a refined and peaceful living environment. Located in a sought-after and prestigious area, this contemporary villa embodies the perfect balance between modernity, comfort, and lifestyle. With generous volumes, high-end finish

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,482/night
50% ($682)Brixfox estimate($1,482/night)200% ($2727)
Occupancy
63%
10%Brixfox estimate(63%)100%

Short-Term Rental

Yearly income
$168,547
Airbnb data$1,482/night · 63% occupancy
Rental income
$1,482/night · 63% occ.
$342,017
Running costs (20%)
Utilities, cleaning, maintenance
-$68,403
Income tax (10%)
Indonesian rental income tax
-$95,765
Property tax
Annual property tax
-$9,302
Net income
3.2% ROI
$168,547

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$5,315,217
IMT (transfer tax, investment schedule)$398,641
Imposto de Selo (stamp duty)$42,522
Notary & registration$1,359
Legal / due diligence$79,728
Total acquisition costs$522,250
RenovationMove-in ready
Furnishing & STR launch
5bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$75,000
All-in investment$5,912,467

Gross yield (asking)

6.4%

True gross yield (all-in)

5.8%

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 Loulé/Vilamoura.

$26.7M$20.0M$13.4M$6.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $4.9M
Capital appreciation
Property value growing at +4%/yr based on Loulé/Vilamoura 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 23: rental income alone has repaid the full purchase price.
2x return
Year 12: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$5.9M
+22%
Rental Income
+$823K
Total Position
$6.8M
+39%
6.7%/yr
Year 10
Capital Value
$7.2M
+48%
Rental Income
+$1.8M
Total Position
$9.0M
+84%
6.3%/yr
Year 20
Capital Value
$10.7M
+119%
Rental Income
+$4.2M
Total Position
$14.9M
+204%
5.7%/yr
Year 30
Capital Value
$15.9M
+224%
Rental Income
+$7.4M
Total Position
$23.2M
+375%
5.3%/yr

Location

Loulé/Vilamoura

Golden Triangle, 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
Average
3.2% annual return
Occupancy
Good
63% average occupancy
Nightly Rate
Strong
$1364 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
2036 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1364 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 2036 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.2% is near the market average — model your cashflow carefully

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

43% occ.
2.9%
$12,864/mo
53% occ.
3.6%
$16,020/mo
63% occ.
4.3%
$19,176/mo
current
73% occ.
5.0%
$22,331/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.