Detached house in Atalaia, Estrada do Talefo, Centro, Lagos
Detached house in Atalaia, Estrada do Talefo, Centro, Lagos — image 2Detached house in Atalaia, Estrada do Talefo, Centro, Lagos — image 3Detached house in Atalaia, Estrada do Talefo, Centro, Lagos — image 4Detached house in Atalaia, Estrada do Talefo, Centro, Lagos — image 5
Grade B+villaluxury

Detached house in Atalaia, Estrada do Talefo, Centro, Lagos

Lagos · Western Algarve ·

€5.2M

Asking Price (EUR)

1.3%

True Net Yield (Owner, all-in)

0.9%

True Net Yield (Managed, all-in)

2.0%

True Gross Yield

41%

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: €113,563/yr
Average Daily Rate: €761
+29.0% vs area baselineImage quality 9/10 (+6%), Portuguese-traditional style (+5%), Has pool (0%), Has view (+10%), Luxury finish (+8%)
Payback Period: 57.2 years
5-yr Capital Value: €6.8M
10-yr Capital Value: €8.3M
Brixfox Score: 67 / 100
Comparable Properties: 9
Data Confidence: 69%
Search Radius: 3 km

True Investment Cost

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

€5.8M

+11.0% over asking

Asking price€5.2M
IMT — Property transfer tax (investment schedule)€390,000
IS — Stamp duty (0.8%)€41,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€78,000
Total acquisition costs€510,850
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)€5.8M

Gross yield (asking price)

2.2%

True gross yield (all-in)

2.0%

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: 595 m²
Land: 6216 m²
Style: portuguese-traditional
Condition: excellent
Energy Certificate: C
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

grand entrance with columns and statueslarge central kitchen island with professional rangevaulted wooden ceiling in kitchenextensive landscaped grounds with fountaininfinity-edge pool with panoramic views

Score Breakdown

ROI
9.51
Visual Appeal
15
Ownership Security
13
Location
10.44
Land & Space
12
Rental Demand
4.09
Payback Speed
0
STR Suitability
3

Description

Magnificent House in manor style. A truly unique, with exquisite attention to detail and around 594 square meters of floor space. Set in a fabulous location of over an acre of landscaped gardens, this villa is one of a kind, featuring an amazing master wing, a huge heated pool, all-natural stone tiling throughout, Moor

Location

📍 37.1028°N, 8.6731°W

· Lagos, Algarve, Portugal

View on The Agency Portugal | SON Mediação Imobiliária Lda →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

Detached house in Atalaia, Estrada do Talefo, Centro, Lagos

Inventory
4 Beds
Bathrooms
5 Baths
Built Area
595 m²
Land Plot
6216 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 1.3% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score67
GradeB+
Brixfox Intelligence
67B+Strong
Score Breakdown
ROI & Yield74%
Capital Growth70%
Risk Profile69%
Market Demand67%

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
+6.9%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$1.4M in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.3%
$6,286/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
13 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
74.9 yr
Rental only

Property details

Energy: C
Condition: excellent

Description

Magnificent House in manor style. A truly unique, with exquisite attention to detail and around 594 square meters of floor space. Set in a fabulous location of over an acre of landscaped gardens, this villa is one of a kind, featuring an amazing master wing, a huge heated pool, all-natural stone tiling throughout, Moor

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$1,100/night
50% ($506)Brixfox estimate($1,100/night)200% ($2023)
Occupancy
41%
10%Brixfox estimate(41%)100%

Short-Term Rental

Yearly income
$75,433
Airbnb data$1,100/night · 41% occupancy
Rental income
$1,100/night · 41% occ.
$164,085
Running costs (20%)
Utilities, cleaning, maintenance
-$32,817
Income tax (10%)
Indonesian rental income tax
-$45,944
Property tax
Annual property tax
-$9,891
Net income
1.3% ROI
$75,433

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$5,652,174
IMT (transfer tax, investment schedule)$423,913
Imposto de Selo (stamp duty)$45,217
Notary & registration$1,359
Legal / due diligence$84,783
Total acquisition costs$555,272
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$65,380
All-in investment$6,272,826

Gross yield (asking)

2.9%

True gross yield (all-in)

2.6%

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.

$23.2M$17.4M$11.6M$5.8M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $5.2M
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.
2x return
Year 15: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$6.3M
+22%
Rental Income
+$368K
Total Position
$6.7M
+29%
5.2%/yr
Year 10
Capital Value
$7.7M
+48%
Rental Income
+$796K
Total Position
$8.5M
+63%
5.0%/yr
Year 20
Capital Value
$11.4M
+119%
Rental Income
+$1.9M
Total Position
$13.3M
+155%
4.8%/yr
Year 30
Capital Value
$16.9M
+224%
Rental Income
+$3.3M
Total Position
$20.2M
+288%
4.6%/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
1.3% annual return
Occupancy
Weak
41% average occupancy
Nightly Rate
Strong
$1012 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Strong
6216 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $1012 — positioned in the top tier
Stunning visuals with 8/10 instagrammability — commands premium nightly rates
Generous 6216 m² land — room for expansion or amenities

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.3% 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.
1.3%
$6,200/mo
40% occ.
1.8%
$8,541/mo
current
41% occ.
1.9%
$8,747/mo
current
51% occ.
2.4%
$11,088/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.