Launch offer — 3 months free free, no card

Detached house in Cachopo
Detached house in Cachopo — image 2Detached house in Cachopo — image 3Detached house in Cachopo — image 4Detached house in Cachopo — image 5
Grade B+villabudget

Detached house in Cachopo

Tavira · Eastern Algarve ·

€320,000

Asking Price (EUR)

Limited comps — indicative only

Revenue projections are based on limited comparable data (4 comps, 55% confidence).

5.1%

True Net Yield (Owner, all-in)

3.2%

True Net Yield (Managed, all-in)

7.3%

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: €29,576/yr
Average Daily Rate: €157
-12.0% vs area baselineImage quality 6/10 (-3%), Portuguese-traditional style (+5%), No pool (-12%), Has countryside (+10%), Budget finish (-12%)
Payback Period: 30.9 years
5-yr Capital Value: €370,968
10-yr Capital Value: €430,053
Brixfox Score: 68.1 / 100
Comparable Properties: 4
Data Confidence: 55%
Search Radius: 15 km

True Investment Cost

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

€404,640

+26.5% over asking

Asking price€320,000
IMT — Property transfer tax (investment schedule)€13,430
IS — Stamp duty (0.8%)€2,560
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,800
Total acquisition costs€22,040
Renovation (est. €350/m² × 125 m²)
Cosmetic refresh — flooring, paint, bathroom & kitchen updates.		€43,750
(€31,250–€56,250)
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)€404,640

Gross yield (asking price)

9.2%

True gross yield (all-in)

7.3%

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: 125 m²
Land: 58202 m²
Style: portuguese-traditional
Condition: fair
Year Built: 1997
Energy Certificate: E
countryside

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

traditional outdoor oven and BBQ areaclassic Portuguese architectural details

Score Breakdown

ROI
12.34
Visual Appeal
9.8
Ownership Security
13
Location
9.84
Land & Space
12
Rental Demand
5.15
Payback Speed
2
STR Suitability
4

Description

House T3 for sale.

Location

📍 37.3116°N, 7.7853°W

· Tavira, Algarve, Portugal

Visit RE/MAX Leiria →Listed via Idealista.pt
2-bedroom freehold villa in Tavira — photo 1 of 5
RE/MAX Leiria
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

Detached house in Cachopo

Tavira · Eastern Algarve · Ref BF-90359 Source verified · RE/MAX Leiria · listed 1 Jul 2026
Asking price · Freehold
$347,826
View original listing
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
125 m²
Land
58202 m²
True net yield
3.2%
≈ $2,215/mo net after costs & tax
5-yr total return (net + appreciation)
10.1% / yr avg
Payback in ~31 yrs from rent
Brixfox Score 68 · 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: 1997
Energy: E
Condition: fair
View: countryside

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)
$220/night
50% ($101)Brixfox estimate($220/night)200% ($405)
Occupancy
52%
10%Brixfox estimate(52%)100%

Short-Term Rental

Indicative
Yearly income
$19,923
Likely range $11,953 – $27,892
Airbnb data$220/night · 52% occupancy
Rental income
$220/night · 52% occ.
$38,313
Running costs (20%)
Utilities, cleaning, maintenance
-$7,663
Income tax (10%)
Indonesian rental income tax
-$10,728
Property tax
Annual property tax
-$0
Net income
5.7% ROI
$19,923

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

3.2%

on all-in cost of $410,322

Scenario
Pre-tax
After-tax
Owner-managed
6.5%
5.7%
Fully-managed
4.0%
3.2%
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

9.3%

Annual Revenue

$38,313

Income Tax / yr

$3,352

Payback

31 yrs

True All-In Cost
Asking price$347,826
IMT — transfer tax (non-resident 7.5%)$26,087
Stamp duty (0.8%)$2,783
Notary + registry$2,174
Legal$4,278
Furnishing + STR launch$27,174
All-in cost$410,322

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$2.2M$1.6M$1.1M$549K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $320K
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 15: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$389K
+22%
Rental Income
+$97K
Total Position
$487K
+52%
8.7%/yr
Year 10
Capital Value
$474K
+48%
Rental Income
+$210K
Total Position
$684K
+114%
7.9%/yr
Year 20
Capital Value
$701K
+119%
Rental Income
+$493K
Total Position
$1.2M
+273%
6.8%/yr
Year 30
Capital Value
$1.0M
+224%
Rental Income
+$872K
Total Position
$1.9M
+497%
6.1%/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
5.7% annual return
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$203 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Strong
58202 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $203 — positioned in the top tier
Generous 58202 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 52% — 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

32% occ.
5.1%
$1,476/mo
42% occ.
6.7%
$1,945/mo
52% occ.
8.3%
$2,414/mo
current
62% occ.
9.9%
$2,883/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.