198 lines
7.2 KiB
TypeScript
198 lines
7.2 KiB
TypeScript
import { useMutation, useQuery, useQueryClient } from '@tanstack/react-query';
|
|
|
|
import { getCurrentUserId, pb } from '@/services/pocketbase';
|
|
import type { AnalyseFinanciereRecord, TypeBienFiscal } from '@/types/collections';
|
|
import { roundMoney } from '@/utils/format';
|
|
|
|
export type AnalyseFormInput = {
|
|
prix_achat?: number;
|
|
type_bien_fiscal?: TypeBienFiscal;
|
|
frais_notaire?: number;
|
|
frais_agence_achat?: number;
|
|
budget_travaux?: number;
|
|
reserve_imprevus_pct?: number;
|
|
duree_portage_mois?: number;
|
|
taux_credit?: number;
|
|
taxe_fonciere_annuelle?: number;
|
|
charges_copropriete_mensuelle?: number;
|
|
prix_revente_cible?: number;
|
|
/** Prix de revente estimé au m² (marché). */
|
|
prix_revente_m2?: number;
|
|
frais_agence_vente_pct?: number;
|
|
taux_impot?: number;
|
|
};
|
|
|
|
export type AnalyseCalculated = {
|
|
frais_notaire: number;
|
|
travaux_total: number;
|
|
frais_portage_total: number;
|
|
prix_revient: number;
|
|
marge_brute: number;
|
|
marge_nette: number;
|
|
marge_brute_pct: number;
|
|
marge_nette_pct: number;
|
|
rendement_net_pct: number;
|
|
};
|
|
|
|
export function calculateResults(data: AnalyseFormInput): AnalyseCalculated {
|
|
const prixAchat = data.prix_achat ?? 0;
|
|
const typeFiscal = data.type_bien_fiscal ?? 'ancien';
|
|
const fraisNotaireAuto = prixAchat * (typeFiscal === 'neuf' ? 0.02 : 0.075);
|
|
const fraisNotaire = data.frais_notaire ?? fraisNotaireAuto;
|
|
|
|
const budgetTravaux = data.budget_travaux ?? 0;
|
|
const reservePct = data.reserve_imprevus_pct ?? 0;
|
|
const travauxTotal = budgetTravaux * (1 + reservePct / 100);
|
|
|
|
const tauxCredit = data.taux_credit ?? 0;
|
|
const taxeFon = data.taxe_fonciere_annuelle ?? 0;
|
|
const charges = data.charges_copropriete_mensuelle ?? 0;
|
|
const dureeMois = data.duree_portage_mois ?? 0;
|
|
const mensualiteCredit = (prixAchat * (tauxCredit / 100)) / 12;
|
|
const mensualiteFoncier = taxeFon / 12;
|
|
const fraisPortageTotal = (mensualiteCredit + mensualiteFoncier + charges) * dureeMois;
|
|
|
|
const fraisAgenceAchat = data.frais_agence_achat ?? 0;
|
|
const prixRevient = prixAchat + fraisNotaire + fraisAgenceAchat + travauxTotal + fraisPortageTotal;
|
|
|
|
const prixRevente = data.prix_revente_cible ?? 0;
|
|
const margeBrute = prixRevente - prixRevient;
|
|
|
|
const fraisAgenceVentePct = data.frais_agence_vente_pct ?? 0;
|
|
const tauxImpot = data.taux_impot ?? 0;
|
|
const fraisAgenceVente = prixRevente * (fraisAgenceVentePct / 100);
|
|
const impotSurMarge = margeBrute * (tauxImpot / 100);
|
|
const margeNette = margeBrute - fraisAgenceVente - impotSurMarge;
|
|
|
|
const margeBrutePct = prixRevient > 0 ? (margeBrute / prixRevient) * 100 : 0;
|
|
const margeNettePct = prixRevente > 0 ? (margeNette / prixRevente) * 100 : 0;
|
|
const rendementNetPct = prixRevient > 0 ? (margeNette / prixRevient) * 100 : 0;
|
|
|
|
return {
|
|
frais_notaire: roundMoney(fraisNotaire),
|
|
travaux_total: roundMoney(travauxTotal),
|
|
frais_portage_total: roundMoney(fraisPortageTotal),
|
|
prix_revient: roundMoney(prixRevient),
|
|
marge_brute: roundMoney(margeBrute),
|
|
marge_nette: roundMoney(margeNette),
|
|
marge_brute_pct: roundMoney(margeBrutePct),
|
|
marge_nette_pct: roundMoney(margeNettePct),
|
|
rendement_net_pct: roundMoney(rendementNetPct),
|
|
};
|
|
}
|
|
|
|
export function rendementColor(rendementNetPct: number): string {
|
|
if (rendementNetPct > 15) return '#16A34A';
|
|
if (rendementNetPct >= 8) return '#EA580C';
|
|
return '#DC2626';
|
|
}
|
|
|
|
function formToRecord(form: AnalyseFormInput, calc: AnalyseCalculated): Record<string, unknown> {
|
|
return {
|
|
prix_achat: form.prix_achat,
|
|
type_bien_fiscal: form.type_bien_fiscal,
|
|
frais_notaire: calc.frais_notaire,
|
|
frais_agence_achat: form.frais_agence_achat,
|
|
budget_travaux: form.budget_travaux,
|
|
reserve_imprevus_pct: form.reserve_imprevus_pct,
|
|
duree_portage_mois: form.duree_portage_mois,
|
|
taux_credit: form.taux_credit,
|
|
taxe_fonciere_annuelle: form.taxe_fonciere_annuelle,
|
|
charges_copropriete_mensuelle: form.charges_copropriete_mensuelle,
|
|
prix_revente_cible: form.prix_revente_cible,
|
|
...(form.prix_revente_m2 !== undefined && form.prix_revente_m2 !== null
|
|
? { prix_revente_m2: form.prix_revente_m2 }
|
|
: {}),
|
|
frais_agence_vente_pct: form.frais_agence_vente_pct,
|
|
taux_impot: form.taux_impot,
|
|
marge_brute: calc.marge_brute,
|
|
marge_brute_pct: calc.marge_brute_pct,
|
|
marge_nette: calc.marge_nette,
|
|
marge_nette_pct: calc.marge_nette_pct,
|
|
};
|
|
}
|
|
|
|
export function useAnalyse(bienId: string | undefined) {
|
|
const uid = getCurrentUserId();
|
|
const queryClient = useQueryClient();
|
|
|
|
const query = useQuery({
|
|
queryKey: ['analyse_financiere', bienId, uid],
|
|
queryFn: async (): Promise<AnalyseFinanciereRecord | null> => {
|
|
if (!bienId || !uid) return null;
|
|
const res = await pb.collection('analyses_financieres').getList<AnalyseFinanciereRecord>(1, 1, {
|
|
filter: `bien="${bienId}" && user="${uid}"`,
|
|
sort: '-id',
|
|
});
|
|
return res.items[0] ?? null;
|
|
},
|
|
enabled: Boolean(bienId && uid),
|
|
});
|
|
|
|
const saveMutation = useMutation({
|
|
mutationFn: async (data: AnalyseFormInput & { notes?: string }) => {
|
|
if (!bienId || !uid) throw new Error('Données manquantes');
|
|
const res = await pb.collection('analyses_financieres').getList<AnalyseFinanciereRecord>(1, 1, {
|
|
filter: `bien="${bienId}" && user="${uid}"`,
|
|
sort: '-id',
|
|
});
|
|
const existing = res.items[0];
|
|
const calc = calculateResults(data);
|
|
const payload = {
|
|
...formToRecord(data, calc),
|
|
notes: data.notes,
|
|
};
|
|
if (existing) {
|
|
return pb.collection('analyses_financieres').update<AnalyseFinanciereRecord>(existing.id, payload);
|
|
}
|
|
return pb.collection('analyses_financieres').create<AnalyseFinanciereRecord>({
|
|
user: uid,
|
|
bien: bienId,
|
|
...payload,
|
|
});
|
|
},
|
|
onSuccess: () => {
|
|
void queryClient.invalidateQueries({ queryKey: ['analyse_financiere', bienId, uid] });
|
|
void queryClient.invalidateQueries({ queryKey: ['bien_detail', bienId] });
|
|
void queryClient.invalidateQueries({ queryKey: ['biens', uid] });
|
|
},
|
|
});
|
|
|
|
const patchMutation = useMutation({
|
|
mutationFn: async (patch: { prix_revente_m2?: number | null }) => {
|
|
if (!bienId || !uid) throw new Error('Données manquantes');
|
|
const res = await pb.collection('analyses_financieres').getList<AnalyseFinanciereRecord>(1, 1, {
|
|
filter: `bien="${bienId}" && user="${uid}"`,
|
|
sort: '-id',
|
|
});
|
|
const existing = res.items[0];
|
|
if (existing) {
|
|
return pb.collection('analyses_financieres').update<AnalyseFinanciereRecord>(existing.id, patch);
|
|
}
|
|
return pb.collection('analyses_financieres').create<AnalyseFinanciereRecord>({
|
|
user: uid,
|
|
bien: bienId,
|
|
type_bien_fiscal: 'ancien',
|
|
...patch,
|
|
});
|
|
},
|
|
onSuccess: () => {
|
|
void queryClient.invalidateQueries({ queryKey: ['analyse_financiere', bienId, uid] });
|
|
void queryClient.invalidateQueries({ queryKey: ['bien_detail', bienId] });
|
|
},
|
|
});
|
|
|
|
return {
|
|
analyse: query.data ?? null,
|
|
isLoading: query.isPending,
|
|
error: query.error,
|
|
refetch: query.refetch,
|
|
fetchAnalyse: query.refetch,
|
|
saveAnalyse: saveMutation.mutateAsync,
|
|
isSaving: saveMutation.isPending,
|
|
patchAnalyse: patchMutation.mutateAsync,
|
|
isPatching: patchMutation.isPending,
|
|
calculateResults,
|
|
};
|
|
}
|