Superbe duplex en centre-ville de St Rémy
Superbe duplex en centre-ville de St Rémy — image 2Superbe duplex en centre-ville de St Rémy — image 3Superbe duplex en centre-ville de St Rémy — image 4Superbe duplex en centre-ville de St Rémy — image 5
Grade A+apartment

Superbe duplex en centre-ville de St Rémy

Saint-Rémy-de-Provence · département 13 · Provence

€549,000

Asking Price (EUR)

3.1%

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

4.9%

Self-managed (after tax, all-in)

14.0%

Gross Yield (on all-in cost)

55%

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: €84,922/yr
Nightly Rate: €423implied by the gross revenue and the occupancy
Income tax (non-resident, régime réel on the net letting profit): €12,133/yr
Payback (managed, after tax): 32.1 years
Brixfox Score: 97 / 100
Comparable Airbnbs: 10
Data Confidence: 86%
Season curve: Provence

True Investment Cost

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

€607,948

+10.7% over asking

Asking price€549,000
Droits de mutation — département (5.00%, département 13)€27,450
Droits de mutation — commune (1.2%)€6,588
State collection fee (frais d'assiette)€650.56
Notary emoluments (regulated scale, incl. 20% VAT)€5,741
Contribution de sécurité immobilière€549
Notary disbursements & formalities€1,500
Furnishing & short-let launch€16,470
All-in investment€607,948

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€84,922
Conciergerie / rental management (incl. 20% VAT)−€20,687
Booking channel fees−€3,397
Cleaning & consumables (net of guest fee)−€4,246
Utilities (electricity, water, internet)−€2,000
Insurance (non-occupant owner, short let)−€350
Copropriété charges−€8,478
Maintenance reserve−€2,745
Taxe foncière−€2,539
TEOM (waste collection tax)−€675.06
Taxe d'habitation on a second home−€4,712
CFE (business property contribution)−€3,443
LMNP accounting & non-resident return−€600
Income tax (non-resident, régime réel on the net letting profit)−€12,133
Bedrooms: 4
Living area: 211.95 m²
DPE (energy class): C
town

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 C

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

Description

Happy Immobilier vous propose ce magnifique appartement récemment rénové et décoré avec beaucoup de goût ! Vous serez séduits par ses beaux volumes et son emplacement à seulement 400m du centre ville. Cet appartement lumineux de plus de 200m2 habitable se distingue par sa grande pièce de vie avec sa cuisine ouverte entièrement équipée, le tout complété par une buanderie, 4 chambres dont 1 grande suite parentale (Sdb et WC), une salle d'eau et un WC invité. À l'étage, une grande pièce salon/salle de jeux donne sur l'atout principal de l'appartement : une magnifique terrasse Sud de 40m2 offrant une vue sur les Alpilles et sur le clocher de St Rémy ! En bonus, 2 places de parking privatives. Que vous recherchiez un pied à terre dans notre région ou votre cocon familial, cet appartement est fait pour vous ! Contactez l'agence de St Rémy pour une visite au 04 90 92 03 93...

Location

Approximate location — not the exact house

Saint-Rémy-de-Provence, Provence, France

Listed by Happy Immobilier Saint Rémy de Provence

Price
€549,000
Inquire
4-bedroom freehold apartment in Saint-Rémy-de-Provence — photo 1 of 5
Happy Immobilier Saint Rémy de Provence
1 / 5
4-bedroom freehold apartment in Saint-Rémy-de-Provence — photo 2 of 5
2 / 5
4-bedroom freehold apartment in Saint-Rémy-de-Provence — photo 3 of 5
3 / 5
4-bedroom freehold apartment in Saint-Rémy-de-Provence — photo 4 of 5
4 / 5
4-bedroom freehold apartment in Saint-Rémy-de-Provence — photo 5 of 5
5 / 5

Superbe duplex en centre-ville de St Rémy

Saint-Rémy-de-Provence · Provence · Ref BF-14991Source · Happy Immobilier Saint Rémy de Provence · listed 18 Oct 2026
Asking price
€549,000
Net yield
3.1%
Fully managed · Non-resident tax
Bedrooms
4
Built area
211.95 m²
Brixfox Score 97 · 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 C

The listing states energy class C. 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.
3.1%
€18,918 net operating income /yr
Gross yield · all-in basis
14.0%
−10.9 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 Saint-Rémy-de-Provence — 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
€423
Expected booked rate (market-calibrated)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€84,922
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$
Seasonal occupancy pattern
Peak Aug +51% · Low Jan -47%
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· 7.7% of price, auto-calculated
€42,478
Droits de mutation (département)€27,450
Droits de mutation (commune)€6,588
State collection fee (frais d'assiette)€651
Notary emoluments (regulated scale, incl. VAT)€5,741
Contribution de sécurité immobilière€549
Notary disbursements & formalities€1,500
Renovation budget· no measured France basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€607,948
+10.7% 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
€84,922
Conciergerie / rental management (incl. 20% VAT)
−€20,687
Booking channel fees
−€3,397
Cleaning & consumables (net of guest fee)
−€4,246
Utilities (electricity, water, internet)
−€2,000
Insurance (non-occupant owner, short let)
−€350
Copropriété charges
−€8,478
Maintenance reserve
−€2,745
Taxe foncière
−€2,539
TEOM (waste collection tax)
−€675
Taxe d'habitation on a second home
−€4,712
CFE (business property contribution)
−€3,443
LMNP accounting & non-resident return
−€600
Income tax (non-resident, régime réel)
−€12,133
Net operating income
€18,918/yr
Net yield on all-in investment
3.1%

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% · Saint-Rémy-de-Provence 5-yr avg — historical, not a forecast8%
Yield + value growth
3.1%/yr
3.1% 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

Saint-Rémy-de-Provence · Provence

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

97A
LocationNot rated
Saint-Rémy-de-Provence, Provence — rated in the BrixfoxScore location pillar
Rental YieldAverage
3.1% net yield on all-in cost
OccupancyAverage
55% average occupancy
Nightly RateNot rated
€423 per night — not yet rated against measured French bands
Visual AppealStrong
8/10 visual appeal
Size & SpaceStrong
212 m² interior
STR RegistrationPending
No registration number stated by the listing — ask the mairie
Energy rating (DPE)Good
DPE C stated by the listing (not verified)
TenureGood
Full ownership (pleine propriété)
Stunning visuals (8/10) — commands premium nightly rates
Generous 212 m² interior — sleeps more guests than the typical unit
Net yield of 3.1% (fully managed, on all-in cost) is modest, though above most French listings — model your cashflow carefully
Occupancy at 55% — factor in seasonal gaps

Strong score for this market. A 3.1% 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
-20 pts occupancy35%€6,4301.1%
-10 pts occupancy45%€12,7482.1%
Expected55%€18,9183.1%
+10 pts occupancy65%€24,2074.0%

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

TenureFreeholdno lease decay · no amortisation
Payback32.1 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 · Happy Immobilier Saint Rémy de Provence

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.