Launch offer — 3 months free free, no card

Detached house in Estrada da Horta, Vale do Lobo, Almancil
Detached house in Estrada da Horta, Vale do Lobo, Almancil — image 2Detached house in Estrada da Horta, Vale do Lobo, Almancil — image 3Detached house in Estrada da Horta, Vale do Lobo, Almancil — image 4Detached house in Estrada da Horta, Vale do Lobo, Almancil — image 5
Grade Bvillaluxury

Detached house in Estrada da Horta, Vale do Lobo, Almancil

Loulé/Vilamoura · Golden Triangle ·

€5.8M

Asking Price (EUR)

1.4%

True Net Yield (Owner, all-in)

0.9%

True Net Yield (Managed, all-in)

2.2%

True Gross Yield

52%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 3.1 months ago and is currently at 26% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.78, occupancy cap 68%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €145,534/yr
Average Daily Rate: €760
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has sea (+10%), Luxury finish (+8%)
Payback Period: 113.4 years
5-yr Capital Value: €6.8M
10-yr Capital Value: €7.9M
Brixfox Score: 60.4 / 100
Comparable Properties: 6
Data Confidence: 72%
Search Radius: 2 km

True Investment Cost

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

€6.5M

+10.9% over asking

Asking price€5.8M
IMT — Property transfer tax (investment schedule)€438,750
IS — Stamp duty (0.8%)€46,800
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€87,750
Total acquisition costs€574,550
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€62,150
All-in investment (incl. renovation & furnishing)€6.5M

Gross yield (asking price)

2.5%

True gross yield (all-in)

2.2%

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: 6
Building: 455 m²
Land: 900 m²
Style: modern
Condition: excellent
Energy Certificate: A
Private Pool
sea

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

rooftop lounge with panoramic viewsinfinity-edge poolopen-plan living space with large glass doors

Score Breakdown

ROI
3.52
Visual Appeal
15.6
Ownership Security
13
Location
8.4
Land & Space
10.64
Rental Demand
5.24
Payback Speed
0
STR Suitability
4

Description

Vale do Lobo, located in the heart of the Algarve's Golden Triangle, is a premier destination just a 20-minute drive from Faro International Airport. This resort offers two Championship Golf Courses, a Tennis Academy, and various sporting facilities. In the evenings, guests can enjoy a range of restaurants with live mu

Location

📍 37.0484°N, 8.0608°W

· Loulé/Vilamoura, Algarve, Portugal

Visit Waratah Properties →Listed via Idealista.pt
4-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
Waratah Properties
4-bedroom freehold villa in Loulé/Vilamoura — photo 2 of 5
4-bedroom freehold villa in Loulé/Vilamoura — photo 3 of 5
4-bedroom freehold villa in Loulé/Vilamoura — photo 4 of 5
4-bedroom freehold villa in Loulé/Vilamoura — photo 5 of 5

Detached house in Estrada da Horta, Vale do Lobo, Almancil

Loulé/Vilamoura · Golden Triangle · Ref BF-89114 Source verified · Waratah Properties · listed 1 Jul 2026
Asking price · Freehold
$6,358,696
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
6
Built area
455 m²
Land
900 m²
True net yield
0.9%
≈ $10,050/mo net after costs & tax
5-yr total return (net + appreciation)
7.7% / yr avg
Payback in ~113 yrs from rent
Brixfox Score 60 · 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

Loulé/Vilamoura

Golden Triangle, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: A
Condition: excellent
View: sea

Description

Vale do Lobo, located in the heart of the Algarve's Golden Triangle, is a premier destination just a 20-minute drive from Faro International Airport. This resort offers two Championship Golf Courses, a Tennis Academy, and various sporting facilities. In the evenings, guests can enjoy a range of restaurants with live mu

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)
$1,064/night
50% ($489)Brixfox estimate($1,064/night)200% ($1958)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Indicative
Yearly income
$98,036
Likely range $58,822 – $137,250
Airbnb data$1,064/night · 52% occupancy
Rental income
$1,064/night · 52% occ.
$188,530
Running costs (20%)
Utilities, cleaning, maintenance
-$37,706
Income tax (10%)
Indonesian rental income tax
-$52,789
Property tax
Annual property tax
-$0
Net income
1.5% ROI
$98,036

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 $6,929,185

Scenario
Pre-tax
After-tax
Owner-managed
1.7%
1.5%
Fully-managed
1.1%
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

2.7%

Annual Revenue

$188,530

Income Tax / yr

$16,497

Payback

—

True All-In Cost
Asking price$6,358,696
IMT — transfer tax (non-resident 7.5%)$476,902
Stamp duty (0.8%)$50,870
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$6,929,185

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Loulé/Vilamoura.

$26.8M$20.1M$13.4M$6.7M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $5.8M
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.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$7.1M
+22%
Rental Income
+$479K
Total Position
$7.6M
+30%
5.4%/yr
Year 10
Capital Value
$8.7M
+48%
Rental Income
+$1.0M
Total Position
$9.7M
+66%
5.2%/yr
Year 20
Capital Value
$12.8M
+119%
Rental Income
+$2.4M
Total Position
$15.2M
+161%
4.9%/yr
Year 30
Capital Value
$19.0M
+224%
Rental Income
+$4.3M
Total Position
$23.3M
+298%
4.7%/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
1.5% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$979 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
900 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $979 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 900 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.5% 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

32% occ.
1.4%
$7,347/mo
42% occ.
1.8%
$9,613/mo
52% occ.
2.2%
$11,878/mo
current
62% occ.
2.7%
$14,144/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.