House in Rua dos Hibiscos, Praia da Luz, Luz
House in Rua dos Hibiscos, Praia da Luz, Luz — image 2House in Rua dos Hibiscos, Praia da Luz, Luz — image 3House in Rua dos Hibiscos, Praia da Luz, Luz — image 4House in Rua dos Hibiscos, Praia da Luz, Luz — image 5
Grade Bvillaluxury

House in Rua dos Hibiscos, Praia da Luz, Luz

Lagos · Western Algarve ·

€2.9M

Asking Price (EUR)

1.7%

True Net Yield (Owner, all-in)

1.1%

True Net Yield (Managed, all-in)

2.5%

True Gross Yield

49%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2 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: €82,722/yr
Average Daily Rate: €462
Payback Period: 43.7 years
5-yr Capital Value: €3.8M
10-yr Capital Value: €4.6M
Brixfox Score: 57.4 / 100
Comparable Properties: 10
Data Confidence: 82%
Search Radius: 2 km

True Investment Cost

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

€3.2M

+11.9% over asking

Asking price€2.9M
IMT — Property transfer tax (investment schedule)€217,500
IS — Stamp duty (0.8%)€23,200
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€43,500
Total acquisition costs€285,450
Renovation€0 — move-in ready
Furnishing & STR launch (4bd × €8000 base, luxury tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€59,650
All-in investment (incl. renovation & furnishing)€3.2M

Gross yield (asking price)

2.9%

True gross yield (all-in)

2.5%

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: 4
Bathrooms: 5
Building: 300 m²
Style: modern
Condition: new-build
Energy Certificate: A+
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

floor-to-ceiling glass doorsintegrated indoor-outdoor livingminimalist interior designsuspended fireplaceslatted ceiling detail

Score Breakdown

ROI
10.27
Visual Appeal
10
Ownership Security
13
Location
10.2
Land & Space
6
Rental Demand
4.91
Payback Speed
0
STR Suitability
3

Description

4-Bedroom villa, new, with 300 m2 of gross private area, with private garden and swimming pool, and garage for two cars, in PLUZ Premium Living development, in Praia da Luz, Algarve. PLUZ Premium Living redefines the concept of residential luxury through exceptional features that truly elevate quality of life. This 4-

Location

📍 37.0882°N, 8.7379°W

· Lagos, Algarve, Portugal

View on JLL Residential Portugal →Also on Idealista.pt
Idealista.pt
Lagos / Western Algarve

House in Rua dos Hibiscos, Praia da Luz, Luz

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

Grade B investment — short-term rental yields 1.8% net return annually.

Go to Source via Idealista.pt

The Investment

Brixfox Score57
GradeB
Brixfox Intelligence
57BStrong
Score Breakdown
ROI & Yield63%
Capital Growth60%
Risk Profile59%
Market Demand57%

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
+7.3%
Per Year (5yr avg)
Annualized projected property value change based on historical area appreciation rates (5-year average).
Capital Growth
+5.5%
+$801K in 5yr (+28%)
Estimated monthly net income after deducting management fees, operating costs, and taxes.
ROI Nett Rental Income
1.8%
$4,731/mo
Estimated time for the total investment value (equity + accumulated rent) to double.
100% Profit
12 yr
Combined
Number of years to fully recoup the initial purchase price using only net rental income.
Payback
55.5 yr
Rental only

Property details

Energy: A+
Condition: new-build

Description

4-Bedroom villa, new, with 300 m2 of gross private area, with private garden and swimming pool, and garage for two cars, in PLUZ Premium Living development, in Praia da Luz, Algarve. PLUZ Premium Living redefines the concept of residential luxury through exceptional features that truly elevate quality of life. This 4-

Income Breakdown

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$668/night
50% ($307)Brixfox estimate($668/night)200% ($1230)
Occupancy
49%
10%Brixfox estimate(49%)100%

Short-Term Rental

Yearly income
$56,768
Airbnb data$668/night · 49% occupancy
Rental income
$668/night · 49% occ.
$119,778
Running costs (20%)
Utilities, cleaning, maintenance
-$23,956
Income tax (10%)
Indonesian rental income tax
-$33,538
Property tax
Annual property tax
-$5,516
Net income
1.8% ROI
$56,768

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$3,152,174
IMT (transfer tax, investment schedule)$236,413
Imposto de Selo (stamp duty)$25,217
Notary & registration$1,359
Legal / due diligence$47,283
Total acquisition costs$310,272
RenovationMove-in ready
Furnishing & STR launch
4bd × $8,696 base + appliances, electronics, outdoor, licence, photography, linens.		$62,663
All-in investment$3,525,109

Gross yield (asking)

3.8%

True gross yield (all-in)

3.4%

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.

$13.7M$10.3M$6.8M$3.4M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 302x ReturnToday: $2.9M
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 14: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$3.5M
+22%
Rental Income
+$277K
Total Position
$3.8M
+31%
5.6%/yr
Year 10
Capital Value
$4.3M
+48%
Rental Income
+$599K
Total Position
$4.9M
+69%
5.4%/yr
Year 20
Capital Value
$6.4M
+119%
Rental Income
+$1.4M
Total Position
$7.8M
+168%
5.0%/yr
Year 30
Capital Value
$9.4M
+224%
Rental Income
+$2.5M
Total Position
$11.9M
+310%
4.8%/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
1.8% annual return
Occupancy
Average
49% average occupancy
Nightly Rate
Strong
$615 per night
Visual Appeal
Strong
8/10 instagrammability
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $615 — positioned in the top tier
Stunning visuals with 8/10 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 1.8% 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%
$3,809/mo
40% occ.
2.0%
$5,232/mo
49% occ.
2.5%
$6,527/mo
current
59% occ.
3.0%
$7,950/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.