T3 flat in Avenida Dom Sebastião, 129, Ameijeira, Lagos Cidade, Lagos
T3 flat in Avenida Dom Sebastião, 129, Ameijeira, Lagos Cidade, Lagos — image 2T3 flat in Avenida Dom Sebastião, 129, Ameijeira, Lagos Cidade, Lagos — image 3T3 flat in Avenida Dom Sebastião, 129, Ameijeira, Lagos Cidade, Lagos — image 4T3 flat in Avenida Dom Sebastião, 129, Ameijeira, Lagos Cidade, Lagos — image 5
Grade B+apartmentluxury

T3 flat in Avenida Dom Sebastião, 129, Ameijeira, Lagos Cidade, Lagos

Lagos · Western Algarve ·

€900,000

Asking Price (EUR)

4.2%

True Net Yield (Owner, all-in)

2.9%

True Net Yield (Managed, all-in)

6.5%

True Gross Yield

56%

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: €66,361/yr
Average Daily Rate: €325
Payback Period: 17.0 years
5-yr Capital Value: €1.2M
10-yr Capital Value: €1.4M
Brixfox Score: 65.8 / 100
Comparable Properties: 67
Data Confidence: 94%
Search Radius: 2 km

True Investment Cost

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

€1.0M

+14.1% over asking

Asking price€900,000
IMT — Property transfer tax (investment schedule)€54,000
IS — Stamp duty (0.8%)€7,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€13,500
Total acquisition costs€75,950
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€51,300
All-in investment (incl. renovation & furnishing)€1.0M

Gross yield (asking price)

7.4%

True gross yield (all-in)

6.5%

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: 2
Building: 147 m²
Style: modern
Condition: new-build
Year Built: 2025
Energy Certificate: A
Private Pool
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

curved architectural facadelarge private balconies with glass railingsresort-style swimming poolopen-plan living spaces with floor-to-ceiling windows

Score Breakdown

ROI
16.85
Visual Appeal
10
Ownership Security
13
Location
10.44
Land & Space
4.94
Rental Demand
5.6
Payback Speed
2
STR Suitability
3

Description

In the iconic city of Lagos, surrounded by beautiful golden sandy beaches and cliffs, we find Dona Ana Beach Residences. A luxury condominium featuring a spa, outdoor and indoor swimming pools, gym, sauna, and jacuzzi, scheduled for completion at the end of 2025 and located just 1 km from beaches such as Dona Ana, Prai

Location

📍 37.0979°N, 8.6821°W

· Lagos, Algarve, Portugal

View on Sotheby's Realty Vilamoura →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

T3 flat in Avenida Dom Sebastião, 129, Ameijeira, Lagos Cidade, Lagos

Inventory
3 Beds
Bathrooms
2 Baths
Built Area
147 m²
Land Plot
0 m²
Tenure
Freehold
Yield Curve Status

Grade B+ investment — short-term rental yields 4.9% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score66
GradeB+
Brixfox Intelligence
66B+Strong
Score Breakdown
ROI & Yield73%
Capital Growth69%
Risk Profile68%
Market Demand66%

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
+10.4%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$249K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
4.9%
$4,012/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
9 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
20.3 yr
Rental only

Property details

Year built: 2025
Energy: A
Condition: new-build

Description

In the iconic city of Lagos, surrounded by beautiful golden sandy beaches and cliffs, we find Dona Ana Beach Residences. A luxury condominium featuring a spa, outdoor and indoor swimming pools, gym, sauna, and jacuzzi, scheduled for completion at the end of 2025 and located just 1 km from beaches such as Dona Ana, Prai

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$469/night
50% ($216)Brixfox estimate($469/night)200% ($863)
Occupancy
56%
10%Brixfox estimate(56%)100%

Short-Term Rental

Yearly income
$48,139
Airbnb data$469/night · 56% occupancy
Rental income
$469/night · 56% occ.
$95,866
Running costs (20%)
Utilities, cleaning, maintenance
-$19,173
Income tax (10%)
Indonesian rental income tax
-$26,843
Property tax
Annual property tax
-$1,712
Net income
4.9% ROI
$48,139

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$978,261
IMT (transfer tax, investment schedule)$58,696
Imposto de Selo (stamp duty)$7,826
Notary & registration$1,359
Legal / due diligence$14,674
Total acquisition costs$82,554
RenovationMove-in ready
Furnishing & STR launch
3bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$55,761
All-in investment$1,116,576

Gross yield (asking)

9.8%

True gross yield (all-in)

8.6%

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.

$5.8M$4.3M$2.9M$1.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $900K
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 17: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.1M
+22%
Rental Income
+$235K
Total Position
$1.3M
+48%
8.1%/yr
Year 10
Capital Value
$1.3M
+48%
Rental Income
+$508K
Total Position
$1.8M
+104%
7.4%/yr
Year 20
Capital Value
$2.0M
+119%
Rental Income
+$1.2M
Total Position
$3.2M
+251%
6.5%/yr
Year 30
Capital Value
$2.9M
+224%
Rental Income
+$2.1M
Total Position
$5.0M
+458%
5.9%/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
Average
4.9% annual return
Occupancy
Average
56% average occupancy
Nightly Rate
Strong
$431 per night
Visual Appeal
Strong
9/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $431 — positioned in the top tier
Stunning visuals with 9/10 instagrammability — commands premium nightly rates
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.9% is near 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

36% occ.
4.2%
$3,453/mo
46% occ.
5.5%
$4,451/mo
56% occ.
6.7%
$5,450/mo
current
66% occ.
7.9%
$6,448/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.