Detached house, Urbanização Quinta do Monte Funchal, 2, Falfeira - Monte Funchal, Lagos
Detached house, Urbanização Quinta do Monte Funchal, 2, Falfeira - Monte Funchal, Lagos — image 2Detached house, Urbanização Quinta do Monte Funchal, 2, Falfeira - Monte Funchal, Lagos — image 3Detached house, Urbanização Quinta do Monte Funchal, 2, Falfeira - Monte Funchal, Lagos — image 4Detached house, Urbanização Quinta do Monte Funchal, 2, Falfeira - Monte Funchal, Lagos — image 5
Grade B+villaluxury

Detached house, Urbanização Quinta do Monte Funchal, 2, Falfeira - Monte Funchal, Lagos

Lagos · Western Algarve ·

€3.3M

Asking Price (EUR)

2.0%

True Net Yield (Owner, all-in)

1.4%

True Net Yield (Managed, all-in)

3.1%

True Gross Yield

46%

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: €112,009/yr
Average Daily Rate: €673
+26.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Luxury finish (+8%)
Payback Period: 36.2 years
5-yr Capital Value: €4.3M
10-yr Capital Value: €5.2M
Brixfox Score: 69.5 / 100
Comparable Properties: 10
Data Confidence: 70%
Search Radius: 3 km

True Investment Cost

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

€3.6M

+11.8% over asking

Asking price€3.3M
IMT — Property transfer tax (investment schedule)€243,750
IS — Stamp duty (0.8%)€26,000
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€48,750
Total acquisition costs€319,750
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)€3.6M

Gross yield (asking price)

3.5%

True gross yield (all-in)

3.1%

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: 4
Bathrooms: 5
Building: 337 m²
Land: 10000 m²
Style: modern
Condition: new-build
Year Built: 2024
Energy Certificate: D
Private Pool

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

large glass facadesintegrated outdoor dining area with pergolamodern rectangular poolminimalist landscaping

Score Breakdown

ROI
10.93
Visual Appeal
15.6
Ownership Security
13
Location
10.44
Land & Space
12
Rental Demand
4.56
Payback Speed
0
STR Suitability
3

Description

With a modern style, this villa with 4 suites offers tranquillity and privacy. Set in a completely fenced plot of 10,000 m2, with electric gate access, the property is surrounded by countryside and spectacular views, just a short distance from Lagos city centre. The ground floor comprises a spacious open-plan living a

Location

📍 37.1138°N, 8.7055°W

· Lagos, Algarve, Portugal

View on Vista Plaza →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house, Urbanização Quinta do Monte Funchal, 2, Falfeira - Monte Funchal, Lagos

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
337 m²
Land Plot
10000 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 2.2% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score70
GradeB+
Brixfox Intelligence
70B+Strong
Score Breakdown
ROI & Yield77%
Capital Growth74%
Risk Profile72%
Market Demand70%

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
+7.7%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$898K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
2.2%
$6,506/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
12 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
45.3 yr
Rental only

Property details

Year built: 2024
Energy: D
Condition: new-build

Description

With a modern style, this villa with 4 suites offers tranquillity and privacy. Set in a completely fenced plot of 10,000 m2, with electric gate access, the property is surrounded by countryside and spectacular views, just a short distance from Lagos city centre. The ground floor comprises a spacious open-plan living a

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$974/night
50% ($448)Brixfox estimate($974/night)200% ($1792)
Occupancy
46%
10%Brixfox estimate(46%)100%

Short-Term Rental

Yearly income
$78,068
Airbnb data$974/night · 46% occupancy
Rental income
$974/night · 46% occ.
$162,018
Running costs (20%)
Utilities, cleaning, maintenance
-$32,404
Income tax (10%)
Indonesian rental income tax
-$45,365
Property tax
Annual property tax
-$6,182
Net income
2.2% ROI
$78,068

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$3,532,609
IMT (transfer tax, investment schedule)$264,946
Imposto de Selo (stamp duty)$28,261
Notary & registration$1,359
Legal / due diligence$52,989
Total acquisition costs$347,554
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$3,945,543

Gross yield (asking)

4.6%

True gross yield (all-in)

4.1%

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 Lagos.

$16.1M$12.0M$8.0M$4.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $3.3M
Capital appreciation
Property value growing at +4%/yr based on Lagos 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 30: 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
$4.0M
+22%
Rental Income
+$381K
Total Position
$4.3M
+33%
5.9%/yr
Year 10
Capital Value
$4.8M
+48%
Rental Income
+$823K
Total Position
$5.6M
+73%
5.7%/yr
Year 20
Capital Value
$7.1M
+119%
Rental Income
+$1.9M
Total Position
$9.1M
+178%
5.3%/yr
Year 30
Capital Value
$10.5M
+224%
Rental Income
+$3.4M
Total Position
$14.0M
+329%
5.0%/yr

Location

Lagos

Western Algarve, 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
2.2% annual return
Occupancy
Average
46% average occupancy
Nightly Rate
Strong
$896 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Strong
10000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $896 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Generous 10000 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 2.2% 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.
1.9%
$5,704/mo
40% occ.
2.6%
$7,777/mo
46% occ.
3.0%
$8,936/mo
current
56% occ.
3.7%
$11,010/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.