Launch offer — 3 months free free, no card

Detached house in Sitio da Dourada, Dourada - Má Partilha, Alvor
Detached house in Sitio da Dourada, Dourada - Má Partilha, Alvor — image 2Detached house in Sitio da Dourada, Dourada - Má Partilha, Alvor — image 3Detached house in Sitio da Dourada, Dourada - Má Partilha, Alvor — image 4Detached house in Sitio da Dourada, Dourada - Má Partilha, Alvor — image 5
Grade Bvilla

Detached house in Sitio da Dourada, Dourada - Má Partilha, Alvor

Portimão · Western Algarve ·

€2.8M

Asking Price (EUR)

4.0%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

5.2%

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: €165,464/yr
Average Daily Rate: €833
Payback Period: 33.3 years
5-yr Capital Value: €3.2M
10-yr Capital Value: €3.8M
Brixfox Score: 59.3 / 100
Comparable Properties: 6
Data Confidence: 75%
Search Radius: 2 km

True Investment Cost

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

€3.2M

+14.4% over asking

Asking price€2.8M
IMT — Property transfer tax (investment schedule)€210,000
IS — Stamp duty (0.8%)€22,400
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€42,000
Total acquisition costs€275,650
Renovation (est. €200/m² × 426 m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		€85,200
(€42,600–€127,800)
Furnishing & STR launch (5bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€42,900
All-in investment (incl. renovation & furnishing)€3.2M

Gross yield (asking price)

5.9%

True gross yield (all-in)

5.2%

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: 5
Bathrooms: 6
Building: 426 m²
Year Built: 2025

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
11.5
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
5.44
Payback Speed
1
STR Suitability
4

Description

This impressive Villa offers a design with modern lines and high-quality finishes. With five spacious en-suite bedrooms and direct access to the outdoors, it is ideal for families seeking a high-standard property in Alvor. The property boasts a generous area of 426 m², situated on a 4185 m² plot, providing privacy and

Location

📍 37.1316°N, 8.5856°W

· Portimão, Algarve, Portugal

Listed by PERA Premium Properties via Idealista.pt
5-bedroom freehold villa in Portimão — photo 1 of 5
Idealista.pt
5-bedroom freehold villa in Portimão — photo 2 of 5
5-bedroom freehold villa in Portimão — photo 3 of 5
5-bedroom freehold villa in Portimão — photo 4 of 5
5-bedroom freehold villa in Portimão — photo 5 of 5

Detached house in Sitio da Dourada, Dourada - Má Partilha, Alvor

Portimão · Western Algarve · Ref BF-92092 Source verified · Idealista.pt · listed 1 Jul 2026
Asking price · Freehold
$3,043,478
Ownership
Freehold
Bedrooms
5
Bathrooms
6
Built area
426 m²
True net yield
3.0%
≈ $13,965/mo net after costs & tax
5-yr total return (net + appreciation)
8.6% / yr avg
Payback in ~33 yrs from rent
Brixfox Score 59 · 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

Portimão

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2025

Description

This impressive Villa offers a design with modern lines and high-quality finishes. With five spacious en-suite bedrooms and direct access to the outdoors, it is ideal for families seeking a high-standard property in Alvor. The property boasts a generous area of 426 m², situated on a 4185 m² plot, providing privacy and

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)
$1,166/night
50% ($583)Brixfox estimate($1,166/night)200% ($2,332)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$111,431
Likely range $66,859 – $156,003
Airbnb data$1,166/night · 54% occupancy
Rental income
$1,166/night · 54% occ.
$214,290
Running costs (20%)
Utilities, cleaning, maintenance
-$42,858
Income tax (28%)
Non-resident IRS (Cat. F)
-$60,001
Net income
3.7% ROI
$111,431

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

3.0%

on all-in cost of $3,338,804

Scenario
Pre-tax
After-tax
Owner-managed
5.0%
4.5%
Fully-managed
3.6%
3.0%
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

6.4%

Annual Revenue

$214,290

Income Tax / yr

$18,750

Payback

33 yrs

True All-In Cost
Asking price$3,043,478
IMT — transfer tax (non-resident 7.5%)$228,261
Stamp duty (0.8%)$24,348
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$3,338,804

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$16.1M$12.0M$8.0M$4.0M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $2.8M
Capital appreciation
Property value growing at +4%/yr based on Portimão 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 21: rental income alone has repaid the full purchase price.
2x return
Year 11: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.4M
+22%
Rental Income
+$544K
Total Position
$4.0M
+41%
7.1%/yr
Year 10
Capital Value
$4.1M
+48%
Rental Income
+$1.2M
Total Position
$5.3M
+90%
6.6%/yr
Year 20
Capital Value
$6.1M
+119%
Rental Income
+$2.8M
Total Position
$8.9M
+217%
5.9%/yr
Year 30
Capital Value
$9.1M
+224%
Rental Income
+$4.9M
Total Position
$14.0M
+399%
5.5%/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
Average
3.7% annual return
Occupancy
Average
54% average occupancy
Nightly Rate
Strong
$1073 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1073 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 3.7% is near 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

34% occ.
2.5%
$6,341/mo
44% occ.
3.2%
$8,185/mo
54% occ.
4.0%
$10,029/mo
current
64% occ.
4.7%
$11,873/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.