Detached house in Apra - Pedragosa, São Clemente
Detached house in Apra - Pedragosa, São Clemente — image 2Detached house in Apra - Pedragosa, São Clemente — image 3Detached house in Apra - Pedragosa, São Clemente — image 4Detached house in Apra - Pedragosa, São Clemente — image 5
Grade C+villamid-range

Detached house in Apra - Pedragosa, São Clemente

Loulé/Vilamoura · Golden Triangle ·

€1.1M

Asking Price (EUR)

2.5%

True Net Yield (Owner, all-in)

1.7%

True Net Yield (Managed, all-in)

3.8%

True Gross Yield

35%

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: €47,518/yr
Average Daily Rate: €377
+12.0% vs area baselineModern/contemporary style (+12%), Has pool (0%)
Payback Period: 28.9 years
5-yr Capital Value: €1.4M
10-yr Capital Value: €1.8M
Brixfox Score: 54.9 / 100
Comparable Properties: 4
Data Confidence: 59%
Search Radius: 4 km

True Investment Cost

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

€1.3M

+13.8% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€66,000
IS — Stamp duty (0.8%)€8,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€16,500
Total acquisition costs€92,550
Renovation (est. €55/m² × 359 m²)
Light touch-ups — paint, fixtures, deep clean.		€19,745
(€10,770–€28,720)
Furnishing & STR launch (4bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€40,050
All-in investment (incl. renovation & furnishing)€1.3M

Gross yield (asking price)

4.3%

True gross yield (all-in)

3.8%

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: 4
Bathrooms: 4
Building: 359 m²
Land: 118 m²
Style: contemporary
Condition: good
Year Built: 2015
Energy Certificate: B-
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

outdoor showerred accent facaderooftop terrace

Score Breakdown

ROI
11.91
Visual Appeal
12.8
Ownership Security
13
Location
8.4
Land & Space
2.33
Rental Demand
3.45
Payback Speed
0
STR Suitability
3

Description

This exceptional detached villa, built in 2018, combines privacy, comfort, and breathtaking views stretching from Loulé to the sea. With a 359 sq. m. layout, it offers four spacious bedrooms and three bathrooms, including a master suite with a private south-facing terrace. Another terrace, accessible from both the mast

Location

📍 37.1310°N, 8.0230°W

· Loulé/Vilamoura, Algarve, Portugal

View on DG ALGARVE PROPERTIES →Also on Idealista.pt
Idealista.pt
Loulé/Vilamoura / Golden Triangle

Detached house in Apra - Pedragosa, São Clemente

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
359 m²
Land Plot
118 m²
Tenure
Freehold
Yield Curve Status

Grade C+ investment — short-term rental yields 2.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score55
GradeC+
Brixfox Intelligence
55C+Moderate
Score Breakdown
ROI & Yield61%
Capital Growth58%
Risk Profile57%
Market Demand55%

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
+9.0%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+6.1%
+$338K in 5yr (+31%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.8%
$2,801/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
35.6 yr
Rental only

Property details

Year built: 2015
Energy: B-
Condition: good

Description

This exceptional detached villa, built in 2018, combines privacy, comfort, and breathtaking views stretching from Loulé to the sea. With a 359 sq. m. layout, it offers four spacious bedrooms and three bathrooms, including a master suite with a private south-facing terrace. Another terrace, accessible from both the mast

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$545/night
50% ($251)Brixfox estimate($545/night)200% ($1003)
Occupancy
35%
10%Brixfox estimate(35%)100%

Short-Term Rental

Yearly income
$33,609
Airbnb data$545/night · 35% occupancy
Rental income
$545/night · 35% occ.
$68,657
Running costs (20%)
Utilities, cleaning, maintenance
-$13,731
Income tax (10%)
Indonesian rental income tax
-$19,224
Property tax
Annual property tax
-$2,092
Net income
2.8% ROI
$33,609

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$1,195,652
IMT (transfer tax, investment schedule)$71,739
Imposto de Selo (stamp duty)$9,565
Notary & registration$1,359
Legal / due diligence$17,935
Total acquisition costs$100,598
Renovation (~$60/m²)
Light touch-ups — paint, fixtures, deep clean.		$21,462
($11,707–$31,217)
Furnishing & STR launch
4bd × $4,891 base + appliances, electronics, outdoor, licence, photography, linens.		$41,359
All-in investment$1,359,071

Gross yield (asking)

5.7%

True gross yield (all-in)

5.1%

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.

$5.8M$4.3M$2.9M$1.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
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 25: rental income alone has repaid the full purchase price.
2x return
Year 13: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.3M
+22%
Rental Income
+$164K
Total Position
$1.5M
+37%
6.4%/yr
Year 10
Capital Value
$1.6M
+48%
Rental Income
+$354K
Total Position
$2.0M
+80%
6.1%/yr
Year 20
Capital Value
$2.4M
+119%
Rental Income
+$831K
Total Position
$3.2M
+195%
5.6%/yr
Year 30
Capital Value
$3.6M
+224%
Rental Income
+$1.5M
Total Position
$5.0M
+358%
5.2%/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
Weak
2.8% annual return
Occupancy
Weak
35% average occupancy
Nightly Rate
Strong
$502 per night
Visual Appeal
Good
7/10 instagrammability
Size & Space
Weak
118 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $502 — 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 2.8% 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.
3.3%
$3,308/mo
40% occ.
4.5%
$4,469/mo
35% occ.
3.8%
$3,831/mo
current
45% occ.
5.0%
$4,991/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.