Waterstaete 036, Ossenzijl

Waterstaete 036, Ossenzijl

Ossenzijl, Overijssel

€395,000

Asking Price

3

Bedrooms

100 m²

Living Area

Price
€395,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Ossenzijl — photo 1 of 5
Vakantiemakelaar
1 / 5
3-bedroom holiday home in Ossenzijl — photo 2 of 5
2 / 5
3-bedroom holiday home in Ossenzijl — photo 3 of 5
3 / 5
3-bedroom holiday home in Ossenzijl — photo 4 of 5
4 / 5
3-bedroom holiday home in Ossenzijl — photo 5 of 5
5 / 5

Waterstaete 036, Ossenzijl

Ossenzijl · Overijssel · Ref BF-106617Source · Vakantiemakelaar · listed 31 Oct 2026
Asking price
€395,000
Net yield
0.0%
Gross on asking
3.1%
Est. revenue / yr
€12,135
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
3
Built area
100 m²
Land
492 m²
Brixfox Score 47 · CKoop (eigen grond)Financial analysis ↓
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.
0.0%
€-8,409 net operating income /yr
Gross yield · all-in basis
2.7%
−2.7 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 Ossenzijl — 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 comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€158
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
21%
Full-year estimate, market-calibrated
Projected annual revenue
€12,135
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +3% for the photo quality.
Comp data observed in USD · converted at €0.88/$

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· 8.8% of price, auto-calculated
€34,600
Overdrachtsbelasting (transfer tax)€31,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€444,600
+12.6% 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
€12,135
Rental management
−€3,641
Booking channel fees
−€485
Cleaning & consumables
−€607
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€369
Maintenance reserve
−€3,160
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€8,532
Net operating income
−€8,409/yr
Net yield on all-in investment
0.0%

Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the kleineondernemersregeling (KOR) applies. Financing is not modelled: a mortgage lowers the Box 3 bill (debt at a 2.70% forfait) and adds interest.

This property does not break even: the costs above exceed its rental income by €8,409/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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%2.5% · Brixfox model assumption8%
Yield + value growth
0.0%/yr
0.0% 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

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

Ossenzijl · Overijssel

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

47C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
21% average occupancy
Nightly RateAverage
€158 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceGood
492 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Stunning visuals (8/10) — commands premium nightly rates
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 21% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

The listing mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

The Netherlands has no national short-let register, so this is read from the listing — not a permit. Letting rules are set per municipality (and per park contract); confirm both with the gemeente and the seller before you buy. Guests pay toeristenbelasting per night wherever letting is allowed.

After-tax basis: net yield is on the all-in acquisition cost (asking price plus 8% overdrachtsbelasting, notary, legal and furnishing) and after Dutch Box 3 — a deemed return of 6.00% on the home's value, taxed at 36%, not a tax on the rent received. Park charges (the listing's figure where it states one, otherwise a market assumption you can edit in the P&L), utilities and a letting-agency share are deducted. Financing lowers the Box 3 bill — debt counts against it at a 2.70% forfait — and is not modelled here. Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the KOR applies. Box-3 rules are under reform; confirm with a Dutch tax adviser.

Property details

Year built: 2019
Energy: A
Condition: excellent
View: water

Listing text from the makelaar, in Dutch

Woningpresentatie Persoonlijk advies en bezichtigingen Juridische afhandeling Bekijk alle media Bekijk alle media Media 29 Woningplattegrond Bekijk media (33) Kenmerken Parkinformatie Plattegrond Map Inclusief eigen aanlegsteiger, boothuis én nieuwe sloep Luxe villa met open badkamer, sfeerhaard en vloerverwarming Gelegen op een uniek, kleinschalig recreatiepark Waterstaete Ossenzijl Op Waterstaete Ossenzijl geniet je van rust, ruimte en comfort, midden in Nationaal Park Weerribben-Wieden. Dit kleinschalige vakantiepark ligt direct aan vis- en vaarwater en biedt je een unieke combinatie van natuurbeleving en luxe recreatie. Met een eigen steiger en sloep voor de deur is varen hier geen luxe, maar vanzelfsprekendheid. Een gewild vakantieadres én een kansrijke investering. Stap de woning binnen De 6-persoons vrijstaande watervilla ademt comfort vanaf het moment dat je binnenstapt. De lichte woonkamer is sfeervol ingericht met een smart-tv en een gezellige sfeerhaard, terwijl de vloerverwarming zorgt voor behaaglijke warmte in elk seizoen. De open keuken is een plek om samen te komen en is voorzien van alle gemakken: combimagnetron, koelkast met vriesvak, vaatwasser, waterkoker, filterkoffiezetapparaat én een Nespresso-machine. Op de eerste verdieping vind je drie comfortabele slaapkamers, elk met luxe eenpersoons boxspringbedden. Eén van deze slaapkamers beschikt over een open badkamer met een stijlvolle inloop- en regendouche – alsof je in een luxe hotelsuite verblijft. Daarnaast is er nog een tweede afgesloten badkamer met eveneens een inloop- en regendouche. In totaal zijn er drie toiletten aanwezig: twee separaat en één in de badkamer. Overal in de woning zijn horren geplaatst, zodat je dag en nacht kunt genieten van frisse lucht zónder ongewenste gasten. Extra handig: op de begane grond is een afgesloten berging aanwezig én de woning is voorzien van een wasmachine. Buiten wacht een heerlijke tuin met een overdekt terras en comfortabel meubilair. Via je eigen steiger – voorzien van zwemtrap – stap je zó je nieuwe, inbegrepen sloep in. Ook beschik je over een privé boothuis en parkeergelegenheid voor twee auto’s bij de woning. Verhuur, rendement en eigen gebruik Bij Waterstaete Ossenzijl is verhuur van de accommodatie verplicht i.c.m. maximaal 165 dagen eigen gebruik. Download nu de brochure en bekijk de opbrengsten en jaarlijkse kosten van deze prachtige watervilla. Wie van Friesland naar Overijssel vaart of andersom, komt door Ossenzijl; een sfeervol dorp aan de rand van Nationaal Park Weerribben Wieden. Het ligt op de grens van Friesland, dus een vaartocht over de Friese wateren behoort tot de mogelijkheden. Trek er op uit met je eigen sloep en meer na een prachtige dag vol indrukken weer aan bij je eigen huis. Of wandel door het laagveen, fiets langs het water en maak een kanotocht door de Weerribben. Nationaal Park Weerribben en de Olde Maten tonen de grilligheid van de natuur in perfecte harmonie. Werkelijk een schitterend gebied met door wind gevormde meertjes, geulen (weren) en legakkers (ribben). Bekijk volledige omschrijving Bekijk alle media verkocht Bekijk nr. 060 - type Tjalk 8P met boothuis nr. 060 - type Tjalk 8P met boothuis Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten! "Genieten van de rust en onder de indruk raken van het mooie natuurschoon dat Nederland te bieden heeft. De Weerribben in Overijssel is een gebied dat alle ingrediënten voor een toplocatie herbergt. En uitgerekend op die plek kun je eigenaar worden van een schitterende woning op Waterstaete Ossenzijl!"

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

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules

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 · Vakantiemakelaar

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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 Netherlands may impact actual yields.