De Traan Kokerij 42, Stavoren

De Traan Kokerij 42, Stavoren

Stavoren

On navigable water

€925,000

Asking Price

4

Bedrooms

162 m²

Living Area

Price
€925,000
Net yield
0.1%
ReportInquire
4-bedroom holiday home in Stavoren — photo 1 of 5
Frieslandgoed
1 / 5
4-bedroom holiday home in Stavoren — photo 2 of 5
2 / 5
4-bedroom holiday home in Stavoren — photo 3 of 5
3 / 5
4-bedroom holiday home in Stavoren — photo 4 of 5
4 / 5
4-bedroom holiday home in Stavoren — photo 5 of 5
5 / 5

De Traan Kokerij 42, Stavoren

Stavoren · Frisian Lakes · Ref BF-115030Source · Frieslandgoed · listed 3 Nov 2026
Asking price
€925,000
Listed 10 days ago
Net yield
0.1%
Gross on asking
6.8%
Est. revenue / yr
€62,552
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
4
Built area
162 m²
Land
550 m²
Brixfox Score 52 · 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.
0.1%
€953 net operating income /yr
Gross yield · all-in basis
6.2%
−6.1 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
€447
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
38%
Full-year estimate, market-calibrated
Projected annual revenue
€62,552
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· 8.3% of price, auto-calculated
€77,000
Overdrachtsbelasting (transfer tax)€74,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,017,000
+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
€62,552
Rental management
−€18,766
Booking channel fees
−€2,502
Cleaning & consumables
−€3,128
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€865
Maintenance reserve
−€7,400
Insurance
−€500
Btw on the letting (21%)
−€5,208
Box 3 wealth tax
−€19,980
Net operating income
€953/yr
Net yield on all-in investment
0.1%

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.

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
0.1%/yr
0.1% 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

52C
Rental YieldWeak
0.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
38% average occupancy
Nightly RateStrong
€447 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceStrong
550 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €447 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates
Generous 550 m² land — room for expansion or amenities
Net yield of 0.1% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 38% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback1067.2 yearsfrom net rent at the expected case
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.

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
Situation: On navigable water

Listing text from the makelaar, in Dutch

Deze onder architectuur gebouwde unieke watervilla is gelegen op een prachtige hoeklocatie in het ruim opgezette waterplan Woonwaterrijk te Stavoren. Bij het ontwerp is veel aandacht besteed aan de lichtinval en het wooncomfort. De gehele villa is afgewerkt met hoogwaardige materialen en beschikt over een luxueuze inrichting. De begane grond is o.a. uitgerust met een royale hal, riante lichte living met ruime zit en eethoek, design keuken met kookeiland, serre met glazen pui. Slaapkamer met een eigen complete badkamer op de begane grond. Inpandige ruime garage/berging. De gehele begane grond is uitgerust met vloerverwarming. Op de verdieping zijn 3 slaapkamers met elk een eigen badkamer. Separate wasruimte en toilet. Fraaie gestuukte wanden en plafonds, kunst stofkozijnen en schuifpuien, airconditioning in alle slaapkamers, vloerverwarming in alle badkamers. Zeer energiezuinig; hoge isolatiewaardes, hardhouten kozijnen en schuifdeuren met HR glas, 12 zonnepanelen. Energielabel A. De woning heeft een officiële dubbelbestemming; zowel permanente als recreatieve woonbestemming is hier toegestaan! De perceeloppervlakte bedraagt 550 m2 inclusief een strook eigen water. De tuin is ingericht met een ruime bestrate oprit aan de voorzijde. De achterzijde wordt ingericht met een nieuwe hoogwaardige hardhouten vlonderterras! (op de foto staat het vorige terras). De tuin is verder ingericht met fraaie struiken en bloeiende borders. Vanuit hier kan men genieten van een prachtig uitzicht over het vaarwater en het sfeervolle Stavoren. Er is een aanlegsteiger over de gehele breedte van de tuin van maar liefst 17,5 meter lengte. Kortom een héérlijk woonhuis op TOPLOCATIE aan doorgaand vaarwater, veel leefruimte, luxueuze afwerking en inrichting. Wonen of recreëren aan u de keus! De woning wordt compleet opgeleverd inclusief raambekleding en inventaris! STAVOREN 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. INDELING BEGANE GROND Royale hal met fraaie stalen binnendeuren naar de living die zorgt voor extra veel lichtinval, modern toilet, toegangsdeur naar de inpandige geïsoleerde garage/berging voorzien van openslaande deuren en een tuindeur aan de achterzijde. De royale living is ingericht met een ruime zit en eethoek, luxe moderne keuken met kookeiland en Siemens inbouwapparatuur; waaronder; oven met magnetron, oven met stoomfunctie, koffie vol automaat met diverse functies, inductiekookplaat, quooker, vaatwasser en Liebherr koelkast. Schuifpui naar de glazen serre. Royale slaapkamer met aansluitend een eigen badkamer voorzien van vloerverwarming, wastafelmeubel, inloopdouche, bidet en vrijhangend toilet. VERDIEPING Overloop met lichtinval, separaat toilet en een wasruimte, 3 slaapkamers die allen uitgerust zijn met een eigen badkamer voorzien een inloopdouche en wastafel meubel, vloerverwarming en elektrisch bedienbare screens. ZOLDER Bereikbare zolder met stahoogte en voldoende bergruimte. TUIN Verzorgde tuin met bestrate oprit ten behoeve van 2/3 auto's, bloeiende borders en struiken. Het gehele terras wordt binnenkort uitgevoerd met een hoogwaardig houten vlonderterras. Eigen aanlegsteiger van 17,5 meter lengte. De tuin biedt veel privacy en biedt uitzicht over vaarwater en richting het sfeervolle stadje Stavoren.

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 · Frieslandgoed

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.