Maison familiale 7 pièces 175 m² Le Cannet
Maison familiale 7 pièces 175 m² Le Cannet — image 2Maison familiale 7 pièces 175 m² Le Cannet — image 3Maison familiale 7 pièces 175 m² Le Cannet — image 4Maison familiale 7 pièces 175 m² Le Cannet — image 5
Grade A+villa

Maison familiale 7 pièces 175 m² Le Cannet

Le Cannet · département 06 · Côte d'Azur

€649,000

Asking Price (EUR)

6.5%

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

8.8%

Self-managed (after tax, all-in)

18.7%

Gross Yield (on all-in cost)

30%

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 LMNP régime réel, on the net letting profit after depreciation of the building (75% of the price over 30 years) and the furniture (over 7 years), €19,082 a year, which cannot create a loss — divided by the all-in acquisition cost. It assumes the owner keeps LMNP réel accounts, and since loi n° 2025-127 art. 84 the depreciation deducted is added back to the taxable capital gain on resale, so it defers tax rather than removing it. Financing is not modelled. Confirm the regime with a French expert-comptable.

Projected Gross Revenue: €133,515/yr
Nightly Rate: €1212implied by the gross revenue and the occupancy
Income tax (non-resident, régime réel on the net letting profit): €19,754/yr
Payback (managed, after tax): 15.5 years
Brixfox Score: 98 / 100
Comparable Airbnbs: 32
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.

€713,542

+9.9% over asking

Asking price€649,000
Droits de mutation — département (4.50%, département 06)€27,900
Droits de mutation — commune (1.2%)€7,440
State collection fee (frais d'assiette)€661.23
Notary emoluments (regulated scale, incl. 20% VAT)€6,421
Contribution de sécurité immobilière€620
Notary disbursements & formalities€1,500
Furnishing & short-let launch€20,000
All-in investment€713,542

The advertised price includes an agency fee of €29,000, so the droits de mutation are charged on the seller’s net price. 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€133,515
Conciergerie / rental management (incl. 20% VAT)−€32,524
Booking channel fees−€5,341
Cleaning & consumables (net of guest fee)−€6,676
Utilities (electricity, water, internet)−€4,500
Insurance (non-occupant owner, short let)−€900
Maintenance reserve−€4,868
Taxe foncière−€1,789
TEOM (waste collection tax)−€944.1
Taxe d'habitation on a second home−€5,979
CFE (business property contribution)−€3,580
LMNP accounting & non-resident return−€600
Income tax (non-resident, régime réel on the net letting profit)−€19,754
Bedrooms: 5
Bathrooms: 2
Living area: 175 m²
Land: 544 m²
Year Built: 1958
DPE (energy class): E
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 E

The listing states energy class E. From 1 January 2034 every meublé de tourisme must be rated A to D (law 2024-1039 of 19 November 2024). A class E home would need renovation to be let to tourists after that date.

Description

Votre agence ERA Immobilier Le Cannet vous présente cette maison de 175 m², idéalement située dans un secteur calme et recherché, à proximité des commerces, écoles et transports. Édifiée en 1958 sur un terrain de 544 m², cette propriété au fort potentiel se compose de 7 pièces, dont 5 chambres, réparties sur deux niveaux. Vous y trouverez également deux salles d'eau, un espace de vie lumineux, ainsi qu'un jardin verdoyant offrant un agréable cadre de vie. Une terrasse de 10 m² et un garage de 23 m² complètent l'ensemble. Des travaux de rénovation sont à prévoir, permettant à ses futurs propriétaires de révéler tout le charme et les volumes généreux de cette maison. Un bien rare sur le secteur, idéal pour les familles à la recherche d'un environnement paisible à quelques pas des commodités. (4.68 % d'honoraires TTC à la charge de l'acquéreur.)

Location

Approximate location — not the exact house

Le Cannet, Côte d'Azur, France

Listed by ERA CP IMMOBILIER

Price
€649,000
Inquire
5-bedroom freehold villa in Le Cannet — photo 1 of 5
ERA CP IMMOBILIER
1 / 5
5-bedroom freehold villa in Le Cannet — photo 2 of 5
2 / 5
5-bedroom freehold villa in Le Cannet — photo 3 of 5
3 / 5
5-bedroom freehold villa in Le Cannet — photo 4 of 5
4 / 5
5-bedroom freehold villa in Le Cannet — photo 5 of 5
5 / 5

Maison familiale 7 pièces 175 m² Le Cannet

Le Cannet · Côte d'Azur · Ref BF-7457Source · ERA CP IMMOBILIER · listed 1 Nov 2026
Asking price
€649,000
Net yield
6.5%
Fully managed · Non-resident tax
Bedrooms
5
Bathrooms
2
Built area
175 m²
Land
544 m²
Condition
Partial renovation
(portal field)
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 E

The listing states energy class E. From 1 January 2034 every meublé de tourisme must be rated A to D (law 2024-1039 of 19 November 2024). A class E home would need renovation to be let to tourists after that date.

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.
6.5%
€46,060 net operating income /yr
Gross yield · all-in basis
18.7%
−12.2 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 Le Cannet — 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
€1,212
Expected booked rate (market-calibrated)
Expected occupancy
30%
Full-year estimate, market-calibrated
Projected annual revenue
€133,515
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· 6.9% of price, auto-calculated
€44,542
Droits de mutation (département)€27,900
Droits de mutation (commune)€7,440
State collection fee (frais d'assiette)€661
Notary emoluments (regulated scale, incl. VAT)€6,421
Contribution de sécurité immobilière€620
Notary disbursements & formalities€1,500
Renovation budget· guide range €87,500–€192,500 for this class; enter your own quote or use the midpoint
€
Furniture & STR launch
€
All-in investment
€713,542
+9.9% 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
€133,515
Conciergerie / rental management (incl. 20% VAT)
−€32,524
Booking channel fees
−€5,341
Cleaning & consumables (net of guest fee)
−€6,676
Utilities (electricity, water, internet)
−€4,500
Insurance (non-occupant owner, short let)
−€900
Maintenance reserve
−€4,868
Taxe foncière
−€1,789
TEOM (waste collection tax)
−€944
Taxe d'habitation on a second home
−€5,979
CFE (business property contribution)
−€3,580
LMNP accounting & non-resident return
−€600
Income tax (non-resident, régime réel)
−€19,754
Net operating income
€46,060/yr
Net yield on all-in investment
6.5%

Income tax is the non-resident minimum rate (20% to €29,579, 30% above) plus social charges, under the LMNP régime réel on the net letting profit after depreciation of the building (75% of the price over 30 years) and the furniture (over 7 years), €19,082 a year here, which cannot create a loss. It assumes the owner keeps LMNP réel accounts, and since loi n° 2025-127 art. 84 the depreciation deducted is added back to the taxable capital gain on resale, so it defers tax rather than removing it. 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.

After works, guide range
5.1%–5.8% after works
partial renovation €500–1,100/m² × 175 m² · Saint-Gobain, 2025-2026 · card WRC-2026.10

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% · Brixfox model assumption8%
Yield + value growth
6.5%/yr
6.5% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; local supply, regulation and currency moves can materially change outcomes. Not financial advice.

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Le Cannet · 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
Le Cannet, Côte d'Azur — rated in the BrixfoxScore location pillar
Rental YieldStrong
6.5% net yield on all-in cost
OccupancyWeak
30% average occupancy
Nightly RateStrong
€1,212 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
544 m² land area
STR RegistrationPending
No registration number stated by the listing — ask the mairie
Energy rating (DPE)Average
DPE E stated by the listing · must reach A to D by 1 January 2034 to be let to tourists
TenureGood
Full ownership (pleine propriété)
Strong net yield at 6.5% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €1,212 — positioned in the top tier
Generous 544 m² land — room for expansion or amenities
Occupancy at 30% — factor in seasonal gaps
Energy class E — every meublé de tourisme must be rated A to D from 1 January 2034: price the renovation in

Strong score for this market. A 6.5% 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
Expected30%€46,0606.5%
+10 pts occupancy40%€60,9418.5%

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

TenureFreeholdno lease decay · no amortisation
Payback15.5 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

2 free AI questions a day · a free account gets 5 — 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 · ERA CP 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 ›

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 (LMNP régime réel, after a depreciation allowance that cannot create a loss and is added back to the taxable gain on resale), on an all-in cost that includes the droits de mutation and the notary. The cost lines are the listing’s stored ones; the price and the growth assumption can be changed above. Market factors in France may impact actual yields.