De Traan Kokerij 22, Stavoren

De Traan Kokerij 22, Stavoren

Stavoren

On navigable water · Residential area

€780,000

Asking Price

3

Bedrooms

144 m²

Living Area

Price
€780,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Stavoren — photo 1 of 5
Makelaardij Friesland | Qualis
1 / 5
3-bedroom holiday home in Stavoren — photo 2 of 5
2 / 5
3-bedroom holiday home in Stavoren — photo 3 of 5
3 / 5
3-bedroom holiday home in Stavoren — photo 4 of 5
4 / 5
3-bedroom holiday home in Stavoren — photo 5 of 5
5 / 5

De Traan Kokerij 22, Stavoren

Stavoren · Frisian Lakes · Ref BF-111966Source · Makelaardij Friesland | Qualis · listed 2 Nov 2026
Asking price
€780,000
Listed 11 days ago
Net yield
0.0%
Gross on asking
4.8%
Est. revenue / yr
€37,366
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
144 m²
Land
365 m²
Brixfox Score 51 · 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%
€-7,342 net operating income /yr
Gross yield · all-in basis
4.3%
−4.3 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 Stavoren — 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
€276
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
37%
Full-year estimate, market-calibrated
Projected annual revenue
€37,366
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +10% for the position on navigable water the listing states (+13% in total with the photo quality) — measured against Dutch comps, not assumed.
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· 8.4% of price, auto-calculated
€65,400
Overdrachtsbelasting (transfer tax)€62,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€860,400
+10.3% 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
€37,366
Rental management
−€11,210
Booking channel fees
−€1,495
Cleaning & consumables
−€1,868
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€729
Maintenance reserve
−€6,240
Insurance
−€500
Btw on the letting (21%)
−€2,568
Box 3 wealth tax
−€16,848
Net operating income
−€7,342/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 €7,342/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

Stavoren · Frisian Lakes

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

51C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
37% average occupancy
Nightly RateGood
€276 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceGood
365 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 37% — 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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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: 2021
Energy: a
Condition: excellent
View: water
Situation: On navigable water · Residential area

Listing text from the makelaar, in Dutch

Stel je voor: wakker worden met uitzicht op het water, je boot aan de eigen insteekhaven en iedere dag genieten van rust, ruimte en comfort. Deze moderne vrijstaande woning in het sfeervolle Stavoren heeft het allemaal. De woning is gebouwd in 2021 en helemaal klaar voor de toekomst. Dankzij de luchtwarmtepomp, 20 zonnepanelen en energielabel A++ woon je hier niet alleen luxe, maar ook bijzonder energiezuinig. Daarnaast is de woning volledig uitgevoerd in onderhoudsvriendelijk kunststof en is de walbeschoeiing uit 2021. Het vaarwater aan de woning heeft een diepte van 2,20 meter en vanuit de eigen insteekhaven vaar je zó Friesland in of de Waddenzee op. Bij binnenkomst valt direct de royale en lichte leefruimte op. De aangebouwde serre met grote glazen pui is een heerlijke plek om het hele jaar door van het uitzicht te genieten. De houten schuifpui en openslaande deuren zorgen voor een prachtige verbinding tussen binnen en buiten. De moderne keuken met stijlvol kookeiland vormt het hart van de woning en is van alle gemakken voorzien. Zo beschik je over interne afzuiging, een Quooker, vaatwasser, combi-oven en koelkast. De begane grond is volledig voorzien van comfortabele vloerverwarming. In de trapkast bevindt zich de waterontharder en de meterkast is uitgerust met een alarmsysteem. Ook aan praktisch gemak is gedacht. De garage beschikt over een douche en toilet, ideaal wanneer je vanaf het water of uit de tuin binnenkomt. Tevens vind je hier de verdeler van de vloerverwarming. Op de eerste verdieping bevindt zich een royale slaapkamer met PVC-vloer en verwarming/verkoeling via airconditioning. Daarnaast is er een technische ruimte met aansluitingen voor witgoed en een ATAG-boiler. De moderne badkamer is voorzien van een inloopdouche en dubbele wastafel. Verder is er een separaat toilet aanwezig en zorgt de mechanische ventilatie voor extra comfort. De tweede verdieping beschikt over een vierde slaapkamer en hier bevindt zich tevens de omvormer van de zonnepanelen. Kortom: een instapklare, duurzame en luxe vrijstaande woning op een unieke locatie aan het water in Stavoren. Een perfecte combinatie van comfortabel wonen (permanent of recreëren), watersport en optimaal genieten van het Friese buitenleven. Goed om te weten: - De woning heeft een unieke officiële dubbelbestemming: zowel permanente als recreatieve woonbestemming. - Kan naar wens compleet worden opgeleverd inclusief raambekleding en inventaris. Stavoren is een prachtig Elfsteden stadje gelegen aan het IJsselmeer. Er zijn voldoende voorzieningen, winkels, jachthavens, restaurants, basisschool, diverse watersportbedrijven en verenigingen. In de directe omgeving zijn diverse zwemstranden aan het IJsselmeer. Stavoren grenst aan het glooiende en bosrijke Gaasterland met een uitgebreid netwerk aan wandel en fietspaden. De combinatie van water, bossen en stranden zorgen voor een unieke woonbeleving. Het gehele jaar door zijn er diverse evenementen en activiteiten. zie ook Stavoren zijn er goede uitvalswegen richting Balk, lemmer en de A6 of de afsluitdijk richting Amsterdam. Vanuit Stavoren is een goede treinverbinding naar Sneek. In het seizoen is er een veerpont naar Enkhuizen.

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 · Makelaardij Friesland | Qualis

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.