Launch offer — 3 months free free, no card

Detached house in Caminho da Cascalheira, Quatro Estradas - Cascalheira, Quarteira
Detached house in Caminho da Cascalheira, Quatro Estradas - Cascalheira, Quarteira — image 2Detached house in Caminho da Cascalheira, Quatro Estradas - Cascalheira, Quarteira — image 3Detached house in Caminho da Cascalheira, Quatro Estradas - Cascalheira, Quarteira — image 4Detached house in Caminho da Cascalheira, Quatro Estradas - Cascalheira, Quarteira — image 5
Grade C+villa

Detached house in Caminho da Cascalheira, Quatro Estradas - Cascalheira, Quarteira

Loulé/Vilamoura · Golden Triangle ·

€1.5M

Asking Price (EUR)

2.0%

True Net Yield (Owner, all-in)

1.3%

True Net Yield (Managed, all-in)

3.1%

True Gross Yield

47%

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: €53,189/yr
Average Daily Rate: €312
Payback Period: 79.3 years
5-yr Capital Value: €1.7M
10-yr Capital Value: €2.0M
Brixfox Score: 51.1 / 100
Comparable Properties: 8
Data Confidence: 67%
Search Radius: 3 km

True Investment Cost

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

€1.7M

+14.7% over asking

Asking price€1.5M
IMT — Property transfer tax (investment schedule)€111,750
IS — Stamp duty (0.8%)€11,920
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€22,350
Total acquisition costs€147,270
Renovation (est. €200/m² × 200 m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		€40,000
(€20,000–€60,000)
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)€1.7M

Gross yield (asking price)

3.6%

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: 3
Bathrooms: 3
Building: 200 m²
Year Built: 2026

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
5.04
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
6
Rental Demand
4.67
Payback Speed
0
STR Suitability
4

Description

Oliveiras Residence, Cascalheira, Quarteira Tucked away in the calm and peaceful surroundings of Cascalheira, Quarteira, Oliveiras Residence is a small collection of high-quality detached villas built for a modern and more sustainable way of living. Constructed using the innovative AMVIC ICF system, each home meets st

Location

📍 37.0963°N, 8.0684°W

· Loulé/Vilamoura, Algarve, Portugal

Listed by Marçal & Ekaterina Martins- Sociedade Mediação Imobiliária. via Idealista.pt
3-bedroom freehold villa in Loulé/Vilamoura — photo 1 of 5
Idealista.pt
3-bedroom freehold villa in Loulé/Vilamoura — photo 2 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 3 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 4 of 5
3-bedroom freehold villa in Loulé/Vilamoura — photo 5 of 5

Detached house in Caminho da Cascalheira, Quatro Estradas - Cascalheira, Quarteira

Loulé/Vilamoura · Golden Triangle · Ref BF-94448 Source verified · Idealista.pt · listed 1 Jul 2026
Asking price · Freehold
$1,619,565
Ownership
Freehold
Bedrooms
3
Bathrooms
3
Built area
200 m²
True net yield
1.3%
≈ $3,780/mo net after costs & tax
5-yr total return (net + appreciation)
8.4% / yr avg
Payback in ~79 yrs from rent
Brixfox Score 51 · C+

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

Loulé/Vilamoura

Golden Triangle, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Year built: 2026

Description

Oliveiras Residence, Cascalheira, Quarteira Tucked away in the calm and peaceful surroundings of Cascalheira, Quarteira, Oliveiras Residence is a small collection of high-quality detached villas built for a modern and more sustainable way of living. Constructed using the innovative AMVIC ICF system, each home meets st

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)
$437/night
50% ($218)Brixfox estimate($437/night)200% ($873)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Indicative
Yearly income
$35,816
Likely range $21,490 – $50,142
Airbnb data$437/night · 47% occupancy
Rental income
$437/night · 47% occ.
$68,877
Running costs (20%)
Utilities, cleaning, maintenance
-$13,775
Income tax (28%)
Non-resident IRS (Cat. F)
-$19,286
Net income
2.2% ROI
$35,816

Investment Returns

After-tax net yield · all-in cost basis

Approx. location

Net Yield · Fully-Managed · After Tax

1.3%

on all-in cost of $1,796,707

Scenario
Pre-tax
After-tax
Owner-managed
2.5%
2.2%
Fully-managed
1.6%
1.3%
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

3.8%

Annual Revenue

$68,877

Income Tax / yr

$6,027

Payback

79 yrs

True All-In Cost
Asking price$1,619,565
IMT — transfer tax (non-resident 7.5%)$121,467
Stamp duty (0.8%)$12,957
Notary + registry$2,174
Legal$13,370
Furnishing + STR launch$27,174
All-in cost$1,796,707

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Loulé/Vilamoura.

$7.4M$5.5M$3.7M$1.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $1.5M
Capital appreciation
Property value growing at +4%/yr based on Loulé/Vilamoura 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
$1.8M
+22%
Rental Income
+$175K
Total Position
$2.0M
+33%
5.9%/yr
Year 10
Capital Value
$2.2M
+48%
Rental Income
+$378K
Total Position
$2.6M
+73%
5.7%/yr
Year 20
Capital Value
$3.3M
+119%
Rental Income
+$885K
Total Position
$4.2M
+179%
5.3%/yr
Year 30
Capital Value
$4.8M
+224%
Rental Income
+$1.6M
Total Position
$6.4M
+330%
5.0%/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
Weak
2.2% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Strong
$402 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 $402 — 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 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.
1.5%
$2,072/mo
40% occ.
2.0%
$2,763/mo
47% occ.
2.4%
$3,223/mo
current
57% occ.
2.9%
$3,914/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.