Launch offer — 3 months free free, no card

Terraced house in Rua Dona Maria Luisa, 15, Portimão, Portimão
Terraced house in Rua Dona Maria Luisa, 15, Portimão, Portimão — image 2Terraced house in Rua Dona Maria Luisa, 15, Portimão, Portimão — image 3Terraced house in Rua Dona Maria Luisa, 15, Portimão, Portimão — image 4Terraced house in Rua Dona Maria Luisa, 15, Portimão, Portimão — image 5
Grade B+villa

Terraced house in Rua Dona Maria Luisa, 15, Portimão, Portimão

Portimão · Western Algarve ·

€275,000

Asking Price (EUR)

11.3%

True Net Yield (Owner, all-in)

7.8%

True Net Yield (Managed, all-in)

14.3%

True Gross Yield

41%

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: €49,896/yr
Average Daily Rate: €331
Payback Period: 12.1 years
5-yr Capital Value: €318,800
10-yr Capital Value: €369,577
Brixfox Score: 74.8 / 100
Comparable Properties: 19
Data Confidence: 93%
Search Radius: 2 km

True Investment Cost

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

€347,822

+26.5% over asking

Asking price€275,000
IMT — Property transfer tax (investment schedule)€10,247
IS — Stamp duty (0.8%)€2,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€4,125
Total acquisition costs€17,822
Renovation (est. €200/m² × 114 m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		€22,800
(€11,400–€34,200)
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€347,822

Gross yield (asking price)

18.1%

True gross yield (all-in)

14.3%

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: 3
Bathrooms: 3
Building: 114 m²
Year Built: 1960

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
25
Visual Appeal
10
Ownership Security
13
Location
9.36
Land & Space
4.28
Rental Demand
4.13
Payback Speed
5
STR Suitability
4

Description

IMPORTANT INFORMATION: - Property with an active lease agreement until August 2028; - It is not possible to visit the interior of the property at this time; This is a particularly interesting solution for investors looking for an already profitable asset, in one of the most sought-after areas of Portimão, while simult

Location

📍 37.1420°N, 8.5353°W

· Portimão, Algarve, Portugal

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

Terraced house in Rua Dona Maria Luisa, 15, Portimão, Portimão

Portimão · Western Algarve · Ref BF-92160 Source verified · Idealista.pt · listed 1 Jul 2026
Asking price · Freehold
$298,913
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
114 m²
True net yield
8.3%
≈ $4,239/mo net after costs & tax
5-yr total return (net + appreciation)
16.2% / yr avg
Payback in ~12 yrs from rent
Brixfox Score 75 · 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: 1960

Description

IMPORTANT INFORMATION: - Property with an active lease agreement until August 2028; - It is not possible to visit the interior of the property at this time; This is a particularly interesting solution for investors looking for an already profitable asset, in one of the most sought-after areas of Portimão, while simult

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)
$463/night
50% ($232)Brixfox estimate($463/night)200% ($926)
Occupancy
41%
10%Brixfox estimate(41%)100%

Short-Term Rental

Indicative
Yearly income
$33,602
Likely range $20,161 – $47,043
Airbnb data$463/night · 41% occupancy
Rental income
$463/night · 41% occ.
$64,620
Running costs (20%)
Utilities, cleaning, maintenance
-$12,924
Income tax (28%)
Non-resident IRS (Cat. F)
-$18,093
Net income
11.2% ROI
$33,602

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

8.3%

on all-in cost of $357,082

Scenario
Pre-tax
After-tax
Owner-managed
14.3%
12.7%
Fully-managed
9.8%
8.3%
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

18.1%

Annual Revenue

$64,620

Income Tax / yr

$5,654

Payback

12 yrs

True All-In Cost
Asking price$298,913
IMT — transfer tax (non-resident 7.5%)$22,418
Stamp duty (0.8%)$2,391
Notary + registry$2,174
Legal$4,011
Furnishing + STR launch$27,174
All-in cost$357,082

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$2.7M$2.0M$1.4M$679K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $275K
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 9: rental income alone has repaid the full purchase price.
2x return
Year 7: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$335K
+22%
Rental Income
+$164K
Total Position
$499K
+81%
12.6%/yr
Year 10
Capital Value
$407K
+48%
Rental Income
+$354K
Total Position
$761K
+177%
10.7%/yr
Year 20
Capital Value
$603K
+119%
Rental Income
+$831K
Total Position
$1.4M
+421%
8.6%/yr
Year 30
Capital Value
$892K
+224%
Rental Income
+$1.5M
Total Position
$2.4M
+759%
7.4%/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
11.2% annual return
Occupancy
Weak
41% average occupancy
Nightly Rate
Strong
$426 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

High rental yield at 11.2% — outperforms most villas in this market
Premium nightly rate of $426 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 41% — 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

30% occ.
8.8%
$2,198/mo
40% occ.
11.8%
$2,930/mo
41% occ.
12.1%
$3,024/mo
current
51% occ.
15.1%
$3,757/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.