Launch offer — 3 months free free, no card

Terraced house in Rua 1º de Maio, Centro Histórico, Tavira
Grade Bvilla

Terraced house in Rua 1º de Maio, Centro Histórico, Tavira

Tavira · Eastern Algarve ·

€495,000

Asking Price (EUR)

6.0%

True Net Yield (Owner, all-in)

4.0%

True Net Yield (Managed, all-in)

8.0%

True Gross Yield

59%

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: €46,317/yr
Average Daily Rate: €214
Payback Period: 24.8 years
5-yr Capital Value: €573,841
10-yr Capital Value: €665,239
Brixfox Score: 64.7 / 100
Comparable Properties: 91
Data Confidence: 98%
Search Radius: 2 km

True Investment Cost

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

€580,115

+17.2% over asking

Asking price€495,000
IMT — Property transfer tax (investment schedule)€27,430
IS — Stamp duty (0.8%)€3,960
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€7,425
Total acquisition costs€40,065
Renovation (est. €200/m² × 91 m², from finish level)
Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.		€18,200
(€9,100–€27,300)
Furnishing & STR launch (2bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€26,850
All-in investment (incl. renovation & furnishing)€580,115

Gross yield (asking price)

9.4%

True gross yield (all-in)

8.0%

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: 2
Building: 91 m²

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Score Breakdown

ROI
15.12
Visual Appeal
10
Ownership Security
13
Location
9.84
Land & Space
3.82
Rental Demand
5.92
Payback Speed
3
STR Suitability
4

Description

Charming Renovated 2 Bedroom Townhouse with Patio and Terrace in Tavira's Historic Centre A rare opportunity to purchase a traditional townhouse in the heart of Tavira's historic centre. Thoughtfully renovated in 2016, the property combines contemporary comfort with the authentic character of a traditional Portuguese

Location

📍 37.1270°N, 7.6506°W

· Tavira, Algarve, Portugal

Listed via Idealista.pt
2-bedroom freehold villa in Tavira — photo 1 of 1
Idealista.pt

Terraced house in Rua 1º de Maio, Centro Histórico, Tavira

Tavira · Eastern Algarve · Ref BF-95542 Source verified · Idealista.pt · listed 1 Jul 2026
Asking price · Freehold
$538,043
Ownership
Freehold
Bedrooms
2
Built area
91 m²
True net yield
4.0%
≈ $3,745/mo net after costs & tax
5-yr total return (net + appreciation)
10.1% / yr avg
Payback in ~25 yrs from rent
Brixfox Score 65 · 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

Tavira

Eastern Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Description

Charming Renovated 2 Bedroom Townhouse with Patio and Terrace in Tavira's Historic Centre A rare opportunity to purchase a traditional townhouse in the heart of Tavira's historic centre. Thoughtfully renovated in 2016, the property combines contemporary comfort with the authentic character of a traditional Portuguese

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)
$300/night
50% ($150)Brixfox estimate($300/night)200% ($600)
Occupancy
59%
10%Brixfox estimate(59%)100%

Short-Term Rental

Indicative
Yearly income
$31,189
Likely range $18,713 – $43,665
Airbnb data$300/night · 59% occupancy
Rental income
$300/night · 59% occ.
$59,979
Running costs (20%)
Utilities, cleaning, maintenance
-$11,996
Income tax (28%)
Non-resident IRS (Cat. F)
-$16,794
Net income
5.8% ROI
$31,189

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

4.0%

Based on area comps — this property's exact location is unconfirmed

Scenario
Pre-tax
After-tax
Owner-managed
7.3%
6.4%
Fully-managed
4.9%
4.0%
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

9.7%

Annual Revenue

$59,979

Income Tax / yr

$5,248

Payback

25 yrs

True All-In Cost
Asking price$538,043
IMT — transfer tax (non-resident 7.5%)$40,353
Stamp duty (0.8%)$4,304
Notary + registry$2,174
Legal$6,618
Furnishing + STR launch$27,174
All-in cost$618,667

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Tavira.

$3.4M$2.6M$1.7M$854K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $495K
Capital appreciation
Property value growing at +4%/yr based on Tavira 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 15: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$602K
+22%
Rental Income
+$152K
Total Position
$755K
+52%
8.8%/yr
Year 10
Capital Value
$733K
+48%
Rental Income
+$329K
Total Position
$1.1M
+114%
7.9%/yr
Year 20
Capital Value
$1.1M
+119%
Rental Income
+$771K
Total Position
$1.9M
+275%
6.8%/yr
Year 30
Capital Value
$1.6M
+224%
Rental Income
+$1.4M
Total Position
$3.0M
+500%
6.2%/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
Good
5.8% annual return
Occupancy
Average
59% average occupancy
Nightly Rate
Strong
$276 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 $276 — 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 59% — 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

39% occ.
4.1%
$1,859/mo
49% occ.
5.2%
$2,333/mo
59% occ.
6.3%
$2,807/mo
current
69% occ.
7.3%
$3,281/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.