Launch offer — 3 months free free, no card

House in Estoi
House in Estoi — image 2House in Estoi — image 3House in Estoi — image 4House in Estoi — image 5
Grade A+villaluxury

House in Estoi

Faro · Eastern Algarve ·

€1.8M

Asking Price (EUR)

Limited comps — indicative only

Revenue projections are based on limited comparable data (3 comps, 62% confidence).

9.3%

True Net Yield (Owner, all-in)

6.8%

True Net Yield (Managed, all-in)

11.0%

True Gross Yield

56%

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: €224,421/yr
Average Daily Rate: €1091
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has countryside (+10%), Luxury finish (+8%)
Payback Period: 13.9 years
5-yr Capital Value: €2.1M
10-yr Capital Value: €2.4M
Brixfox Score: 85 / 100
Comparable Properties: 3
Data Confidence: 62%
Search Radius: 6 km

True Investment Cost

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

€2.0M

+13.8% over asking

Asking price€1.8M
IMT — Property transfer tax (investment schedule)€133,875
IS — Stamp duty (0.8%)€14,280
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€26,775
Total acquisition costs€176,180
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)€2.0M

Gross yield (asking price)

12.6%

True gross yield (all-in)

11.0%

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: 5
Building: 168 m²
Land: 7840 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 1988
Energy Certificate: C
Private Pool
countryside

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

expansive countryside viewslarge outdoor entertaining area with barprivate swimming poolvaulted wooden ceilings

Score Breakdown

ROI
23.38
Visual Appeal
14.2
Ownership Security
13
Location
7.8
Land & Space
12
Rental Demand
5.64
Payback Speed
5
STR Suitability
4

Description

An attractive, immaculately presented, 5-bedroom, 5-bathroom family villa set in mature and beautifully manicured grounds with amazing ocean and countryside views, less than 25 minutes to Faro International Airport and beaches. Set in the Algarve countryside and yet just a short drive to good local amenities in the hi

Location

📍 37.0857°N, 7.8708°W

· Faro, Algarve, Portugal

Listed by Quintas & Casas via Idealista.pt
5-bedroom freehold villa in Faro — photo 1 of 5
Idealista.pt
5-bedroom freehold villa in Faro — photo 2 of 5
5-bedroom freehold villa in Faro — photo 3 of 5
5-bedroom freehold villa in Faro — photo 4 of 5
5-bedroom freehold villa in Faro — photo 5 of 5

House in Estoi

Faro · Eastern Algarve · Ref BF-89580 Source verified · Idealista.pt · listed 1 Jul 2026
Asking price · Freehold
$1,940,217
Ownership
Freehold
Bedrooms
5
Bathrooms
5
Built area
168 m²
Land
7840 m²
True net yield
7.2%
≈ $20,416/mo net after costs & tax
5-yr total return (net + appreciation)
11.5% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 85 · A+

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: 1988
Energy: C
Condition: excellent
View: countryside

Description

An attractive, immaculately presented, 5-bedroom, 5-bathroom family villa set in mature and beautifully manicured grounds with amazing ocean and countryside views, less than 25 minutes to Faro International Airport and beaches. Set in the Algarve countryside and yet just a short drive to good local amenities in the hi

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)
$1,526/night
50% ($702)Brixfox estimate($1,526/night)200% ($2808)
Occupancy
56%
10%Brixfox estimate(56%)100%

Short-Term Rental

Indicative
Yearly income
$151,192
Likely range $90,715 – $211,670
Airbnb data$1,526/night · 56% occupancy
Rental income
$1,526/night · 56% occ.
$290,754
Running costs (20%)
Utilities, cleaning, maintenance
-$58,151
Income tax (10%)
Indonesian rental income tax
-$81,411
Property tax
Annual property tax
-$0
Net income
7.8% ROI
$151,192

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

7.2%

on all-in cost of $2,143,973

Scenario
Pre-tax
After-tax
Owner-managed
11.4%
10.2%
Fully-managed
8.4%
7.2%
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

13.6%

Annual Revenue

$290,754

Income Tax / yr

$25,441

Payback

14 yrs

True All-In Cost
Asking price$1,940,217
IMT — transfer tax (non-resident 7.5%)$145,516
Stamp duty (0.8%)$15,522
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$2,143,973

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Faro.

$14.3M$10.7M$7.1M$3.6M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.8M
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.
Paid back
Year 12: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$2.2M
+22%
Rental Income
+$738K
Total Position
$2.9M
+63%
10.3%/yr
Year 10
Capital Value
$2.6M
+48%
Rental Income
+$1.6M
Total Position
$4.2M
+137%
9.0%/yr
Year 20
Capital Value
$3.9M
+119%
Rental Income
+$3.7M
Total Position
$7.6M
+329%
7.5%/yr
Year 30
Capital Value
$5.8M
+224%
Rental Income
+$6.6M
Total Position
$12.4M
+595%
6.7%/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
Good
7.8% annual return
Occupancy
Average
56% average occupancy
Nightly Rate
Strong
$1404 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
7840 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1404 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 7840 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 56% — factor in seasonal gaps

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

36% occ.
7.3%
$11,818/mo
46% occ.
9.3%
$15,067/mo
56% occ.
11.3%
$18,317/mo
current
66% occ.
13.3%
$21,566/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.