T2 flat in Avenida da Praia da Falésia, Canais do Golfe - Sector 5, Vilamoura, Quarteira
T2 flat in Avenida da Praia da Falésia, Canais do Golfe - Sector 5, Vilamoura, Quarteira — image 2T2 flat in Avenida da Praia da Falésia, Canais do Golfe - Sector 5, Vilamoura, Quarteira — image 3T2 flat in Avenida da Praia da Falésia, Canais do Golfe - Sector 5, Vilamoura, Quarteira — image 4T2 flat in Avenida da Praia da Falésia, Canais do Golfe - Sector 5, Vilamoura, Quarteira — image 5
Grade Bapartmentmid-range

T2 flat in Avenida da Praia da Falésia, Canais do Golfe - Sector 5, Vilamoura, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€550,000

Asking Price (EUR)

3.7%

True Net Yield (Owner, all-in)

2.6%

True Net Yield (Managed, all-in)

5.7%

True Gross Yield

34%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.1 months ago and is currently at 17% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.75, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €35,341/yr
Average Daily Rate: €285
+25.0% vs area baselineImage quality 8/10 (+3%), Modern/contemporary style (+12%), Has pool (0%), Has view (+10%)
Payback Period: 19.4 years
5-yr Capital Value: €722,692
10-yr Capital Value: €879,265
Brixfox Score: 63.6 / 100
Comparable Properties: 70
Data Confidence: 92%
Search Radius: 2 km

True Investment Cost

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

€623,080

+13.3% over asking

Asking price€550,000
IMT — Property transfer tax (investment schedule)€31,830
IS — Stamp duty (0.8%)€4,400
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€8,250
Total acquisition costs€45,730
Renovation€0 — move-in ready
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€27,350
All-in investment (incl. renovation & furnishing)€623,080

Gross yield (asking price)

6.4%

True gross yield (all-in)

5.7%

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: 2
Bathrooms: 2
Building: 176 m²
Style: contemporary
Condition: excellent
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large communal pool with island featuremodern building architecture with balconieslandscaped gardens

Score Breakdown

ROI
15.7
Visual Appeal
12.6
Ownership Security
13
Location
8.4
Land & Space
5.52
Rental Demand
3.39
Payback Speed
2
STR Suitability
3

Description

**2-Bedroom Apartment for Sale in Southern Portugal** Discover this charming apartment located in a quiet residential area in Sector 5 of Vilamoura, perfect for those seeking comfort and quality of life. With a gross area of 176 m² and 93 m² of usable area, this property has two bedrooms, one of which is a suite with

Location

📍 37.0833°N, 8.1287°W

· Loulé/Vilamoura, Algarve, Portugal

View on Chave Nova Vilamoura →Also on Idealista.pt
Idealista.pt
Loulé/Vilamoura / Golden Triangle

T2 flat in Avenida da Praia da Falésia, Canais do Golfe - Sector 5, Vilamoura, Quarteira

Inventory
2 Beds
Bathrooms
2 Baths
Built Area
176 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B investment — short-term rental yields 4.3% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score64
GradeB
Brixfox Intelligence
64BStrong
Score Breakdown
ROI & Yield70%
Capital Growth67%
Risk Profile66%
Market Demand64%

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
+10.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+6.1%
+$169K in 5yr (+31%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.3%
$2,128/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
23.4 yr
Rental only

Property details

Energy: C
Condition: excellent

Description

**2-Bedroom Apartment for Sale in Southern Portugal** Discover this charming apartment located in a quiet residential area in Sector 5 of Vilamoura, perfect for those seeking comfort and quality of life. With a gross area of 176 m² and 93 m² of usable area, this property has two bedrooms, one of which is a suite with

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$413/night
50% ($190)Brixfox estimate($413/night)200% ($759)
Occupancy
34%
10%Brixfox estimate(34%)100%

Short-Term Rental

Yearly income
$25,530
Airbnb data$413/night · 34% occupancy
Rental income
$413/night · 34% occ.
$51,109
Running costs (20%)
Utilities, cleaning, maintenance
-$10,222
Income tax (10%)
Indonesian rental income tax
-$14,310
Property tax
Annual property tax
-$1,046
Net income
4.3% ROI
$25,530

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$597,826
IMT (transfer tax, investment schedule)$34,598
Imposto de Selo (stamp duty)$4,783
Notary & registration$1,359
Legal / due diligence$8,967
Total acquisition costs$49,707
RenovationMove-in ready
Furnishing & STR launch
2bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$29,728
All-in investment$677,261

Gross yield (asking)

8.5%

True gross yield (all-in)

7.5%

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.

$3.3M$2.5M$1.7M$834K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $550K
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 19: 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
$669K
+22%
Rental Income
+$125K
Total Position
$794K
+44%
7.6%/yr
Year 10
Capital Value
$814K
+48%
Rental Income
+$269K
Total Position
$1.1M
+97%
7.0%/yr
Year 20
Capital Value
$1.2M
+119%
Rental Income
+$631K
Total Position
$1.8M
+234%
6.2%/yr
Year 30
Capital Value
$1.8M
+224%
Rental Income
+$1.1M
Total Position
$2.9M
+428%
5.7%/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
4.3% annual return
Occupancy
Weak
34% average occupancy
Nightly Rate
Strong
$380 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

Premium nightly rate of $380 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.3% 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

30% occ.
5.1%
$2,548/mo
40% occ.
6.9%
$3,426/mo
34% occ.
5.8%
$2,894/mo
current
44% occ.
7.6%
$3,772/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.