6-bed house in Vallauris
6-bed house in Vallauris — image 26-bed house in Vallauris — image 36-bed house in Vallauris — image 46-bed house in Vallauris — image 5
Grade A+villa

6-bed house in Vallauris

Vallauris · département 06 · Côte d'Azur

€890,000

Asking Price (EUR)

5.2%

Net Yield (managed, after tax, all-in)

7.4%

Self-managed (after tax, all-in)

17.8%

Gross Yield (on all-in cost)

34%

Occupancy (modelled, annual)

Net yield is what a fully-managed non-resident owner keeps after French income tax at the non-resident minimum rates and social charges — here under the régime réel, on the net letting profit — divided by the all-in acquisition cost. Depreciation and financing are not modelled. Confirm the regime with a French expert-comptable.

Projected Gross Revenue: €174,674/yr
Nightly Rate: €1410implied by the gross revenue and the occupancy
Income tax (non-resident, régime réel on the net letting profit): €42,091/yr
Payback (managed, after tax): 19.4 years
Brixfox Score: 97.8 / 100
Comparable Airbnbs: 39
Data Confidence: 90%
Season curve: Côte d'Azur

True Investment Cost

Price + the droits de mutation, the notary’s regulated fees and disbursements, any agency fee charged on top, and furnishing.

€979,779

+10.1% over asking

Asking price€890,000
Droits de mutation — département (4.50%, département 06)€40,050
Droits de mutation — commune (1.2%)€10,680
State collection fee (frais d'assiette)€949.19
Notary emoluments (regulated scale, incl. 20% VAT)€9,010
Contribution de sécurité immobilière€890
Notary disbursements & formalities€1,500
Furnishing & short-let launch€26,700
All-in investment€979,779

Where the listing does not say who pays the agency, the fee is taken to be inside the advertised price and the droits de mutation are charged on the full price, the conservative case. Budget extra for diagnostics, a survey and a power of attorney if you will not sign in person.

Annual Operating Costs (fully managed)

The stored cost lines behind the net yield above.

Gross rental revenue€174,674
Conciergerie / rental management (incl. 20% VAT)−€42,551
Booking channel fees−€6,987
Cleaning & consumables (net of guest fee)−€8,734
Utilities (electricity, water, internet)−€4,500
Insurance (non-occupant owner, short let)−€900
Maintenance reserve−€6,675
Taxe foncière−€1,867
TEOM (waste collection tax)−€650.48
Taxe d'habitation on a second home−€4,602
CFE (business property contribution)−€3,915
LMNP accounting & non-resident return−€600
Income tax (non-resident, régime réel on the net letting profit)−€42,091
Bedrooms: 6
Bathrooms: 3
Living area: 234.09 m²
Land: 1200 m²
Year Built: 1974
DPE (energy class): D
Private Pool
countryside

No registration stated

The listing states no registration number. That does not mean the property cannot be let: the rules are per commune.

Ask the mairie whether this commune requires a change-of-use authorisation and a registration number for a furnished tourist let, and whether either can be obtained for this property by a new owner. A number printed by the listing belongs to the current owner's declaration and does not transfer with the sale.

Energy rating (DPE): class D

The listing states energy class D. From 1 January 2034 every meublé de tourisme must be rated A to D (law 2024-1039 of 19 November 2024).

Description

SUPER CANNES - L'agence Lisnard Immobilier a le plaisir de vous proposer la vente de cette spacieuse maison individuelle avec superbe vue dégagée et aperçu mer. Aux portes de Cannes, découvrez cette charmante maison des années 1970. Actuellement composée de 3 appartements indépendants, la maison dispose de nombreux atouts tels que la piscine, un garage, une cave et plusieurs espaces de stockage. Située dans un secteur calme, proche du col Saint Antoine, cette bâtisse se compose au rez-de-chaussée d'un grand appartement de 55 m² environ composé d'un large séjour avec cuisine, une chambre ainsi qu'une salle de bain et toilette indépendant. Au premier étage, vous trouverez un appartement de type T4 de 80 m² environ composé d'un grand séjour ouvert sur une véranda et une spacieuse terrasse, trois chambres, une salle de bain avec douche et toilette indépendant. Au dernier étage, un appartement de type T2 d'environ 50 m². Possibilité de garer plusieurs véhicules. Contactez l'agence ou Karin TROCELLO au 06.51.25.70.40

Location

Approximate location — not the exact house

Vallauris, Côte d'Azur, France

Listed by Lisnard Immobilier

Price
€890,000
Inquire
6-bedroom freehold villa in Vallauris — photo 1 of 5
Lisnard Immobilier
1 / 5
6-bedroom freehold villa in Vallauris — photo 2 of 5
2 / 5
6-bedroom freehold villa in Vallauris — photo 3 of 5
3 / 5
6-bedroom freehold villa in Vallauris — photo 4 of 5
4 / 5
6-bedroom freehold villa in Vallauris — photo 5 of 5
5 / 5

6-bed house in Vallauris

Vallauris · Côte d'Azur · Ref BF-10258Source · Lisnard Immobilier · listed 18 Oct 2026
Asking price
€890,000
Net yield
5.2%
Fully managed · Non-resident tax
Bedrooms
6
Bathrooms
3
Built area
234.09 m²
Land
1200 m²
Brixfox Score 98 · A+Financial analysis ↓

No registration stated

The listing states no registration number. That does not mean the property cannot be let: the rules are per commune.

Ask the mairie whether this commune requires a change-of-use authorisation and a registration number for a furnished tourist let, and whether either can be obtained for this property by a new owner. A number printed by the listing belongs to the current owner's declaration and does not transfer with the sale.

Energy rating (DPE): class D

The listing states energy class D. From 1 January 2034 every meublé de tourisme must be rated A to D (law 2024-1039 of 19 November 2024).

Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
5.2%
€50,602 net operating income /yr
Gross yield · all-in basis
17.8%
−12.6 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Vallauris — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
€1,410
Expected booked rate (market-calibrated)
Expected occupancy
34%
Full-year estimate, market-calibrated
Projected annual revenue
€174,674
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$
Seasonal occupancy pattern
Peak Aug +55% · Low Jan -45%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 7.1% of price, auto-calculated
€63,079
Droits de mutation (département)€40,050
Droits de mutation (commune)€10,680
State collection fee (frais d'assiette)€949
Notary emoluments (regulated scale, incl. VAT)€9,010
Contribution de sécurité immobilière€890
Notary disbursements & formalities€1,500
Renovation budget· no measured France basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€979,779
+10.1% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
€174,674
Conciergerie / rental management (incl. 20% VAT)
−€42,551
Booking channel fees
−€6,987
Cleaning & consumables (net of guest fee)
−€8,734
Utilities (electricity, water, internet)
−€4,500
Insurance (non-occupant owner, short let)
−€900
Maintenance reserve
−€6,675
Taxe foncière
−€1,867
TEOM (waste collection tax)
−€650
Taxe d'habitation on a second home
−€4,602
CFE (business property contribution)
−€3,915
LMNP accounting & non-resident return
−€600
Income tax (non-resident, régime réel)
−€42,091
Net operating income
€50,602/yr
Net yield on all-in investment
5.2%

Income tax is the non-resident minimum rate (20% to €29,579, 30% above) plus social charges, under the régime réel on the net letting profit (an LMNP return; depreciation is not modelled, which overstates the tax). Social charges are 18.6% for an owner insured outside the EEA, Switzerland and the UK and 7.5% inside; the tax line names the rate this listing is priced at. Whether a second home may be let to tourists at all is the commune's decision: many require a change-of-use authorisation (changement d'usage) and a registration number, granted per owner and not transferred with the sale, so ask the mairie before buying. Financing is not modelled.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2% · Vallauris 5-yr avg — historical, not a forecast8%
Yield + value growth
5.2%/yr
5.2% net yield + 0% value growth
Value growth figures are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Vallauris · Côte d'Azur

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

98A
LocationNot rated
Vallauris, Côte d'Azur — rated in the BrixfoxScore location pillar
Rental YieldStrong
5.2% net yield on all-in cost
OccupancyWeak
34% average occupancy
Nightly RateNot rated
€1,410 per night — not yet rated against measured French bands
Visual AppealGood
7/10 visual appeal
Size & SpaceStrong
1200 m² land area
STR RegistrationPending
No registration number stated by the listing — ask the mairie
Energy rating (DPE)Good
DPE D stated by the listing (not verified)
TenureGood
Full ownership (pleine propriété)
Strong net yield at 5.2% (fully managed, on all-in cost) — outperforms most villas in this market
Generous 1200 m² land — room for expansion or amenities
Occupancy at 34% — factor in seasonal gaps

Strong score for this market. A 5.2% net on all-in cost is above most French listings; check the stored costs and the seasonal pattern before relying on it.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-4 pts occupancy30%€43,6574.5%
Expected34%€50,6025.2%
+6 pts occupancy40%€61,2856.3%
+10 pts occupancy44%€68,2317.0%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost

TenureFreeholdno lease decay · no amortisation
Payback19.4 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Lisnard Immobilier

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in France may impact actual yields.