Launch offer — 3 months free free, no card

Semi-detached house in Hortas Nn, Santa Catarina Fonte Bispo
Semi-detached house in Hortas Nn, Santa Catarina Fonte Bispo — image 2Semi-detached house in Hortas Nn, Santa Catarina Fonte Bispo — image 3Semi-detached house in Hortas Nn, Santa Catarina Fonte Bispo — image 4Semi-detached house in Hortas Nn, Santa Catarina Fonte Bispo — image 5
Grade B+villabudget

Semi-detached house in Hortas Nn, Santa Catarina Fonte Bispo

Tavira · Eastern Algarve ·

€150,000

Asking Price (EUR)

7.2%

True Net Yield (Owner, all-in)

4.6%

True Net Yield (Managed, all-in)

10.1%

True Gross Yield

54%

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: €27,820/yr
Average Daily Rate: €142
-34.0% vs area baselineImage quality 2/10 (-15%), Portuguese-traditional style (+5%), No pool (-12%), Budget finish (-12%)
Payback Period: 15.9 years
5-yr Capital Value: €173,891
10-yr Capital Value: €201,587
Brixfox Score: 70.6 / 100
Comparable Properties: 7
Data Confidence: 65%
Search Radius: 4 km

True Investment Cost

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

€275,748

+83.8% over asking

Asking price€150,000
IMT — Property transfer tax (investment schedule)€2,298
IS — Stamp duty (0.8%)€1,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€2,250
Total acquisition costs€6,998
Renovation (est. €900/m² × 111 m²)
Substantial renovation — full bathrooms + kitchen, rewiring, plumbing, finishes.		€99,900
(€77,700–€122,100)
Furnishing & STR launch (2bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€18,850
All-in investment (incl. renovation & furnishing)€275,748

Gross yield (asking price)

18.6%

True gross yield (all-in)

10.1%

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
Building: 111 m²
Land: 1490 m²
Style: portuguese-traditional
Condition: needs-renovation
Year Built: 1937
Energy Certificate: Exempt

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
21.6
Visual Appeal
2.2
Ownership Security
13
Location
8.4
Land & Space
12
Rental Demand
5.37
Payback Speed
4
STR Suitability
4

Description

Traditional Property for Renovation in the Eastern Algarve. Discover the charm and tranquillity of countryside living with this unique property located in the area of Hortas, in the parish of Santa Catarina da Fonte do Bispo, municipality of Tavira. Ideal for those looking for a renovation project in a serene setting,

Location

📍 37.1563°N, 7.7509°W

· Tavira, Algarve, Portugal

Listed by Ana Ferreira / Expertimo via Idealista.pt
2-bedroom freehold villa in Tavira — photo 1 of 5
Idealista.pt
2-bedroom freehold villa in Tavira — photo 2 of 5
2-bedroom freehold villa in Tavira — photo 3 of 5
2-bedroom freehold villa in Tavira — photo 4 of 5
2-bedroom freehold villa in Tavira — photo 5 of 5

Semi-detached house in Hortas Nn, Santa Catarina Fonte Bispo

Tavira · Eastern Algarve · Ref BF-90358 Source verified · Idealista.pt · listed 1 Jul 2026
Asking price · Freehold
$163,043
Ownership
Freehold
Bedrooms
2
Built area
111 m²
Land
1490 m²
True net yield
6.3%
≈ $2,152/mo net after costs & tax
5-yr total return (net + appreciation)
15.8% / yr avg
Payback in ~16 yrs from rent
Brixfox Score 71 · 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

Tavira

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 1937
Energy: Exempt
Condition: needs-renovation

Description

Traditional Property for Renovation in the Eastern Algarve. Discover the charm and tranquillity of countryside living with this unique property located in the area of Hortas, in the parish of Santa Catarina da Fonte do Bispo, municipality of Tavira. Ideal for those looking for a renovation project in a serene setting,

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)
$199/night
50% ($91)Brixfox estimate($199/night)200% ($366)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$18,741
Likely range $11,245 – $26,238
Airbnb data$199/night · 54% occupancy
Rental income
$199/night · 54% occ.
$36,041
Running costs (20%)
Utilities, cleaning, maintenance
-$7,208
Income tax (10%)
Indonesian rental income tax
-$10,092
Property tax
Annual property tax
-$0
Net income
11.5% ROI
$18,741

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

6.3%

on all-in cost of $209,935

Scenario
Pre-tax
After-tax
Owner-managed
12.3%
10.8%
Fully-managed
7.8%
6.3%
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

17.2%

Annual Revenue

$36,041

Income Tax / yr

$3,153

Payback

16 yrs

True All-In Cost
Asking price$163,043
IMT — transfer tax (non-resident 7.5%)$12,228
Stamp duty (0.8%)$1,304
Notary + registry$2,174
Legal$4,011
Furnishing + STR launch$27,174
All-in cost$209,935

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$1.5M$1.1M$751K$376K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $150K
Capital appreciation
Property value growing at +4%/yr based on Tavira 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 8: rental income alone has repaid the full purchase price.
2x return
Year 6: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$182K
+22%
Rental Income
+$92K
Total Position
$274K
+83%
12.8%/yr
Year 10
Capital Value
$222K
+48%
Rental Income
+$198K
Total Position
$420K
+180%
10.8%/yr
Year 20
Capital Value
$329K
+119%
Rental Income
+$463K
Total Position
$792K
+428%
8.7%/yr
Year 30
Capital Value
$487K
+224%
Rental Income
+$820K
Total Position
$1.3M
+771%
7.5%/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
Strong
11.5% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Good
$183 per night
Visual Appeal
Weak
1/10 instagrammability
Size & Space
Strong
1490 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 11.5% — outperforms most villas in this market
Generous 1490 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 54% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

34% occ.
10.5%
$1,424/mo
44% occ.
13.6%
$1,847/mo
54% occ.
16.7%
$2,271/mo
current
64% occ.
19.8%
$2,694/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.