5-bed house in Cannes
5-bed house in Cannes — image 25-bed house in Cannes — image 35-bed house in Cannes — image 45-bed house in Cannes — image 5
Grade A+villa

5-bed house in Cannes

Cannes · département 06 · Côte d'Azur

€840,000

Asking Price (EUR)

5.4%

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

7.7%

Self-managed (after tax, all-in)

18.3%

Gross Yield (on all-in cost)

40%

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: €169,595/yr
Nightly Rate: €1162implied by the gross revenue and the occupancy
Income tax (non-resident, régime réel on the net letting profit): €41,111/yr
Payback (managed, after tax): 18.7 years
Brixfox Score: 96.3 / 100
Comparable Airbnbs: 49
Data Confidence: 91%
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.

€924,846

+10.1% over asking

Asking price€840,000
Droits de mutation — département (4.50%, département 06)€37,800
Droits de mutation — commune (1.2%)€10,080
State collection fee (frais d'assiette)€895.86
Notary emoluments (regulated scale, incl. 20% VAT)€8,531
Contribution de sécurité immobilière€840
Notary disbursements & formalities€1,500
Furnishing & short-let launch€25,200
All-in investment€924,846

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€169,595
Conciergerie / rental management (incl. 20% VAT)−€41,313
Booking channel fees−€6,784
Cleaning & consumables (net of guest fee)−€8,480
Utilities (electricity, water, internet)−€4,500
Insurance (non-occupant owner, short let)−€900
Maintenance reserve−€6,300
Taxe foncière−€1,779
TEOM (waste collection tax)−€776.34
Taxe d'habitation on a second home−€3,612
CFE (business property contribution)−€3,873
LMNP accounting & non-resident return−€600
Income tax (non-resident, régime réel on the net letting profit)−€41,111
Bedrooms: 5
Bathrooms: 3
Living area: 195 m²
Land: 430 m²
DPE (energy class): D

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

iad France - Laetitia Gluza vous propose: CANNES PETIT JUAS – MAISON INDIVIDUELLE DE 195 M² AVEC JARDIN SANS VIS-À-VIS À Cannes, à pied des commerces et des commodités, découvrez cette maison individuelle d’environ 195 m² habitables, édifiée sur une parcelle de 436 m². Répartie sur deux niveaux, elle se distingue par ses volumes, ses belles hauteurs sous plafond et ses nombreuses possibilités d’aménagement. Le rez-de-chaussée accueille actuellement un appartement indépendant de type 2, composé d’un séjour avec cuisine, d’une chambre et d’une salle d’eau avec WC. Il comprend également un bureau, une pièce supplémentaire pouvant être aménagée en chambre, une salle de bains avec WC ainsi qu’un espace technique équipé d’une chaudière Frisquet récente. Particulièrement modulable, ce niveau peut répondre à différents projets : création de chambres supplémentaires, installation de bureaux pour l’exercice d’une activité libérale, maintien d’un logement indépendant ou réaménagement d’une partie des volumes en garage. À l’étage, près de 100 m² composent l’espace de vie principal. Une grande entrée dessert un séjour, une cuisine indépendante et une première chambre. Un second espace nuit réunit deux chambres supplémentaires et une salle de bains. La climatisation réversible assure un confort appréciable à ce niveau. L’étage bénéficie d’un accès direct à la partie principale du jardin, développant environ 200 m². Sans vis-à-vis direct et préservé des regards, cet espace extérieur offre un cadre agréable en pleine ville et pourra être repensé pour créer un véritable lieu de détente. Des travaux de modernisation et de réaménagement permettront de révéler tout le potentiel de cette maison et d’adapter ses volumes à différents projets : résidence familiale, activité professionnelle à domicile, logement indépendant ou projet patrimonial. Une maison aux multiples possibilités, réunissant une surface généreuse, un jardin sans vis-à-vis et la proximité immédiate des commerces et des services. Honoraires d'agence à la charge du vendeur. La présentation d'une pièce d'identité en cours de validité sera demandée à la visite, conformément à l'article L.561-5 du Code monétaire et financier. Les informations sur les risques auxquels ce bien est exposé, y compris l'obligation légale de débroussaillement, sont disponibles sur le site Géorisques : http://www.georisques.gouv.fr. La présente annonce immobilière a été rédigée sous la responsabilité éditoriale de Mme Laetitia Gluza mandataire indépendant en immobilier (sans détention de fonds), agent commercial de la SAS I@D France immatriculé au RSAC de GRASSE sous le numéro 881108211, titulaire de la carte de démarchage immobilier pour le compte de la société I@D France SAS.

Location

Approximate location — not the exact house

Cannes, Côte d'Azur, France

Listed by IAD France / Laetitia Gluza

Price
€840,000
Inquire
5-bedroom freehold villa in Cannes — photo 1 of 5
IAD France / Laetitia Gluza
1 / 5
5-bedroom freehold villa in Cannes — photo 2 of 5
2 / 5
5-bedroom freehold villa in Cannes — photo 3 of 5
3 / 5
5-bedroom freehold villa in Cannes — photo 4 of 5
4 / 5
5-bedroom freehold villa in Cannes — photo 5 of 5
5 / 5

5-bed house in Cannes

Cannes · Côte d'Azur · Ref BF-6157Source · IAD France / Laetitia Gluza · listed 18 Oct 2026
Asking price
€840,000
Net yield
5.4%
Fully managed · Non-resident tax
Bedrooms
5
Bathrooms
3
Built area
195 m²
Land
430 m²
Brixfox Score 96 · 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.
5.4%
€49,566 net operating income /yr
Gross yield · all-in basis
18.3%
−12.9 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 Cannes — 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
€1,162
Expected booked rate (market-calibrated)
Expected occupancy
40%
Full-year estimate, market-calibrated
Projected annual revenue
€169,595
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
€59,646
Droits de mutation (département)€37,800
Droits de mutation (commune)€10,080
State collection fee (frais d'assiette)€896
Notary emoluments (regulated scale, incl. VAT)€8,531
Contribution de sécurité immobilière€840
Notary disbursements & formalities€1,500
Renovation budget· no measured France basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€924,846
+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
€169,595
Conciergerie / rental management (incl. 20% VAT)
−€41,313
Booking channel fees
−€6,784
Cleaning & consumables (net of guest fee)
−€8,480
Utilities (electricity, water, internet)
−€4,500
Insurance (non-occupant owner, short let)
−€900
Maintenance reserve
−€6,300
Taxe foncière
−€1,779
TEOM (waste collection tax)
−€776
Taxe d'habitation on a second home
−€3,612
CFE (business property contribution)
−€3,873
LMNP accounting & non-resident return
−€600
Income tax (non-resident, régime réel)
−€41,111
Net operating income
€49,566/yr
Net yield on all-in investment
5.4%

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% · Cannes 5-yr avg — historical, not a forecast8%
Yield + value growth
5.4%/yr
5.4% 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

Cannes · 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

96A
LocationNot rated
Cannes, Côte d'Azur — rated in the BrixfoxScore location pillar
Rental YieldStrong
5.4% net yield on all-in cost
OccupancyWeak
40% average occupancy
Nightly RateNot rated
€1,162 per night — not yet rated against measured French bands
Visual AppealAverage
5/10 visual appeal
Size & SpaceGood
430 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 5.4% (fully managed, on all-in cost) — outperforms most villas in this market
Occupancy at 40% — factor in seasonal gaps
Visual appeal is below average — photos may not compete well on Airbnb listings

Strong score for this market. A 5.4% 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
-10 pts occupancy30%€35,0433.8%
Expected40%€49,5665.4%
+10 pts occupancy50%€64,0896.9%

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

TenureFreeholdno lease decay · no amortisation
Payback18.7 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 · IAD France / Laetitia Gluza

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 ›

French yields are the figures Brixfox stores for each listing, and the Financial analysis P&L above reproduces them line by line. The rent is an estimate from the Airbnb listings Brixfox tracks nearby: their asking rates corrected to a booked rate and their occupancy read from their calendars, annualised on a seasonal curve. It is not this home’s own record, and a projection resting on few comparables or an area-level pin is marked indicative. The costs are the listing’s own lines: the conciergerie and the accounting (the self-managed view drops both), booking channels whoever manages, cleaning, utilities, insurance, copropriété charges, the taxe foncière, TEOM, the second-home taxe d’habitation, the CFE and a maintenance reserve, less the non-resident income tax and social charges, on an all-in cost that includes the droits de mutation and the notary. Every rate is editable in the P&L. Market factors in France may impact actual yields.