Detached house, Em535, 1, Bensafrim e Barão de São João, Lagos
Detached house, Em535, 1, Bensafrim e Barão de São João, Lagos — image 2Detached house, Em535, 1, Bensafrim e Barão de São João, Lagos — image 3Detached house, Em535, 1, Bensafrim e Barão de São João, Lagos — image 4Detached house, Em535, 1, Bensafrim e Barão de São João, Lagos — image 5
Grade A+villaluxury

Detached house, Em535, 1, Bensafrim e Barão de São João, Lagos

Lagos · Western Algarve ·

€1.1M

Asking Price (EUR)

5.4%

True Net Yield (Owner, all-in)

3.7%

True Net Yield (Managed, all-in)

8.3%

True Gross Yield

67%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 1.8 months ago and is currently at 15% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.74, occupancy cap 66%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €110,226/yr
Average Daily Rate: €454
+26.0% vs area baselineImage quality 8/10 (+3%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 10.7 years
5-yr Capital Value: €1.5M
10-yr Capital Value: €1.8M
Brixfox Score: 86.8 / 100
Comparable Properties: 9
Data Confidence: 60%
Search Radius: 6 km

True Investment Cost

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

€1.3M

+15.3% over asking

Asking price€1.1M
IMT — Property transfer tax (investment schedule)€86,250
IS — Stamp duty (0.8%)€9,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€17,250
Total acquisition costs€113,950
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)€1.3M

Gross yield (asking price)

9.6%

True gross yield (all-in)

8.3%

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: 4
Bathrooms: 4
Building: 273 m²
Land: 36000 m²
Style: portuguese-traditional
Condition: excellent
Year Built: 2001
Energy Certificate: D
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

dolphin mosaic in poolextensive landscaped gardensoutdoor dining pergolatraditional Portuguese architecture

Score Breakdown

ROI
22.14
Visual Appeal
14.2
Ownership Security
13
Location
10.44
Land & Space
12
Rental Demand
8.01
Payback Speed
4
STR Suitability
3

Description

Spacious villa with 4 bedrooms and 3 bathrooms, modern kitchen, deck terrace, swimming pool and outdoor areas carefully designed for unforgettable moments. Features Single-storey villa on a 36,000 m² mixed plot, with 12,000 m² fenced and access via electric gate. 4 bedrooms (3 with built-in wardrobes) and 3 bathrooms (

Location

📍 37.1511°N, 8.7470°W

· Lagos, Algarve, Portugal

View on Mimosaproperties →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house, Em535, 1, Bensafrim e Barão de São João, Lagos

Inventory
4 Beds
Bathrooms
4 Baths
Built Area
273 m²
Land Plot
36000 m²
Tenure
Freehold
Yield Curve Status

Grade A+ investment — short-term rental yields 7.9% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score87
GradeA+
Brixfox Intelligence
87A+Excellent
Score Breakdown
ROI & Yield96%
Capital Growth91%
Risk Profile88%
Market Demand87%

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
+13.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$318K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
7.9%
$8,208/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
7 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
12.7 yr
Rental only

Property details

Year built: 2001
Energy: D
Condition: excellent

Description

Spacious villa with 4 bedrooms and 3 bathrooms, modern kitchen, deck terrace, swimming pool and outdoor areas carefully designed for unforgettable moments. Features Single-storey villa on a 36,000 m² mixed plot, with 12,000 m² fenced and access via electric gate. 4 bedrooms (3 with built-in wardrobes) and 3 bathrooms (

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$663/night
50% ($305)Brixfox estimate($663/night)200% ($1219)
Occupancy
80%
10%Brixfox estimate(80%)100%

Short-Term Rental

Yearly income
$98,499
Airbnb data$663/night · 80% occupancy
Rental income
$663/night · 80% occ.
$193,627
Running costs (20%)
Utilities, cleaning, maintenance
-$38,725
Income tax (10%)
Indonesian rental income tax
-$54,216
Property tax
Annual property tax
-$2,188
Net income
7.9% ROI
$98,499

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$1,250,000
IMT (transfer tax, investment schedule)$93,750
Imposto de Selo (stamp duty)$10,000
Notary & registration$1,359
Legal / due diligence$18,750
Total acquisition costs$123,859
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$1,439,239

Gross yield (asking)

15.5%

True gross yield (all-in)

13.5%

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.

$9.2M$6.9M$4.6M$2.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.1M
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 11: rental income alone has repaid the full purchase price.
2x return
Year 8: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.4M
+22%
Rental Income
+$481K
Total Position
$1.9M
+64%
10.3%/yr
Year 10
Capital Value
$1.7M
+48%
Rental Income
+$1.0M
Total Position
$2.7M
+138%
9.1%/yr
Year 20
Capital Value
$2.5M
+119%
Rental Income
+$2.4M
Total Position
$5.0M
+331%
7.6%/yr
Year 30
Capital Value
$3.7M
+224%
Rental Income
+$4.3M
Total Position
$8.0M
+599%
6.7%/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
Good
7.9% annual return
Occupancy
Strong
80% average occupancy
Nightly Rate
Strong
$610 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
36000 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Strong occupancy at 80% — consistent booking demand
Premium nightly rate of $610 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

60% occ.
8.0%
$8,291/mo
70% occ.
9.3%
$9,701/mo
80% occ.
10.7%
$11,112/mo
current
90% occ.
12.0%
$12,523/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.